15.33
Revenuekr M
53.25
53.70
55.85
56.39
57.91
58.46
59.46
60.49
61.78
62.70
16.00
1.60%
1.87%
66
17.31
Revenue growth%
1.12
3.91
5.75
7.63
8.77
11.31
11.90
10.81
9.92
7.56
17.39
10.81
8.20
81
9.83
Gross margin%
9.96
8.64
8.22
7.20
9.69
8.20
7.43
8.36
8.39
8.89
26.78
8.36
8.38
23
11.92
Operating margin%
12.72
11.10
9.81
7.59
7.14
4.33
5.31
7.27
9.51
9.97
23.52
7.27
8.55
90
16.63
Net margin%
8.50
9.94
11.38
10.09
12.51
10.85
11.13
9.81
9.21
11.61
2.35
10.85
10.47
72
10.16
P/E ratio (avg)x
21.24
21.74
23.62
22.16
19.79
18.79
16.59
16.79
16.39
15.93
12.99
16.59
19.29
67
8.650
EV/EBITx
23.11
24.81
27.94
26.86
26.67
25.79
22.98
21.11
20.77
22.97
16.13
22.97
23.96
93
22.16
FCF yield (avg)%
8.45
5.53
8.14
5.71
7.82
7.85
6.55
6.74
7.32
6.41
27.52
6.74
7.03
71
17.48
FCF margin%
9.32
10.47
10.74
10.82
8.88
7.55
6.56
3.77
4.65
3.81
6.56
4.65
8.22
14
0.810
FCF / Net incomex
1.350
1.270
1.351
1.229
1.311
1.171
1.240
1.284
1.296
1.403
0.166
1.284
1.290
8
12.53
ROIC%
22.74
22.25
20.59
21.80
21.88
22.07
21.00
20.72
21.76
24.50
2.06
21.76
21.84
66
19.32
Return on equity%
20.42
18.79
16.63
17.93
16.16
13.75
14.90
17.25
16.49
18.35
26.45
16.49
16.94
27
10.56
Return on assets%
0.40
0.40
2.54
2.85
5.44
3.09
5.11
6.04
8.21
10.17
17.56
6.04
4.10
61
2.61
EPSkr
3.45
4.05
4.09
4.59
5.20
5.32
6.30
7.05
8.28
9.61
2.72
13.09%
10.97%
—
17.26
EPS growth%
30.71
29.25
30.58
30.84
32.35
30.43
32.92
35.42
36.04
36.76
9.24
35.42
31.59
83
1.59
Bookvalue per shkr
3.90
4.12
4.52
4.71
5.02
5.76
6.08
6.03
6.73
6.54
1.10
5.41%
5.88%
—
0.96
FCF per sharekr
2.60
2.91
3.34
3.81
3.68
3.64
3.51
3.55
4.08
4.71
1.57
5.07%
6.88%
—
2.60
Dividend per shkr
1.96
2.18
2.17
1.96
2.12
2.14
2.05
2.07
2.07
2.01
1.77
(1.10%)
1.00%
—
4.64
Div yield (avg)%
23.05
24.74
27.61
24.81
22.63
23.76
24.36
22.48
20.77
18.58
27.09
22.48
23.40
91
14.54
Payout ratio%
28.94
31.30
29.50
28.12
30.67
32.29
30.76
32.56
30.60
32.27
28.56
32.27
30.71
81
11.47
Shares (diluted)M
14.68
15.01
15.67
16.33
18.63
20.96
20.68
20.75
23.94
23.62
11.27
4.86%
5.00%
71
6.86
Buyback yield%
4.40
2.20
4.25
3.27
3.20
3.18
5.72
5.26
4.50
4.37
11.36
4.50
4.31
71
0.302
D/E ratiox
2.384
2.318
2.322
2.488
2.845
3.177
3.343
3.611
3.741
3.855
0.310
3.611
3.011
11
15.86
Enterprise valuekr M
37.65
35.10
39.11
44.55
49.96
50.19
53.74
56.87
58.36
61.55
48.22
4.26%
5.73%
64
53.96
LT debtkr M
24.71
24.94
25.60
29.23
32.34
38.18
44.14
49.52
50.56
56.15
43.35
11.67%
8.74%
20
Cost of revenue
1.98%
1.01×
Operating expenses
1.80%
0.99×
Goodwill & intangibles
17.85%
Property and equipment
15.71%
Spread over hurdle
31.19%