11.08
Revenuekr B
14.48
14.74
15.18
15.66
15.77
16.07
16.20
16.31
16.50
16.73
11.38
1.19%
1.68%
93
3.59
Revenue growth%
21.22
22.23
19.80
17.98
19.84
22.21
20.75
21.24
22.84
25.41
13.54
22.21
21.23
29
2.29
Gross margin%
10.06
11.57
14.52
12.46
14.29
13.02
15.12
12.93
13.42
16.15
26.34
13.42
13.22
93
2.55
Operating margin%
29.01
28.50
27.92
29.06
28.71
30.00
29.74
27.85
28.34
26.77
18.57
28.34
28.60
68
27.49
Net margin%
8.18
9.63
9.74
10.23
10.97
10.42
9.69
9.78
7.73
10.14
21.19
9.78
9.76
11
11.97
P/E ratio (avg)x
9.408
8.870
8.537
9.347
10.01
9.854
10.10
10.72
10.82
10.29
26.10
10.29
9.932
29
33.12
EV/EBITx
19.91
18.29
17.96
19.25
18.97
17.17
15.91
15.80
16.26
14.58
34.88
15.91
17.57
70
26.31
FCF yield (avg)%
0.40
2.93
3.31
3.17
4.83
2.85
5.10
6.27
3.47
6.40
25.46
5.10
3.39
48
26.98
FCF margin%
23.64
25.46
24.46
24.10
24.30
24.04
22.57
20.34
17.83
17.69
29.29
20.34
23.84
68
1.310
FCF / Net incomex
0.352
0.387
0.413
0.376
0.337
0.360
0.378
0.401
0.443
0.477
0.346
0.401
0.382
20
22.08
ROIC%
32.11
30.71
33.29
35.64
33.24
33.83
32.62
32.66
32.65
32.56
26.08
32.65
32.65
24
28.27
Return on equity%
31.42
33.37
35.02
35.93
37.54
37.50
39.52
39.67
38.77
38.73
13.57
38.77
37.52
92
10.18
Return on assets%
31.09
29.96
28.11
30.06
30.96
31.71
29.02
27.40
28.56
29.15
15.10
29.02
29.55
23
12.66
EPSkr
27.43
30.39
27.68
30.61
33.40
32.53
32.78
29.28
32.06
29.06
13.41
(2.74%)
1.26%
—
17.36
EPS growth%
14.76
14.70
13.42
12.60
15.11
16.70
18.10
16.33
19.10
16.46
13.13
16.70
15.72
11
18.83
Bookvalue per shkr
15.57
18.54
19.02
21.76
22.10
21.52
22.41
21.66
22.25
21.94
22.53
(0.15%)
4.77%
—
23.33
FCF per sharekr
31.87
31.48
35.09
33.95
38.32
38.76
45.86
46.90
52.67
52.45
10.38
6.48%
4.75%
—
12.92
Dividend per shkr
9.29
8.70
9.73
9.84
10.14
9.94
11.16
12.17
12.14
13.87
18.00
6.46%
5.27%
—
27.00
Div yield (avg)%
16.50
17.07
19.02
21.52
19.07
19.07
19.70
20.78
20.03
22.89
10.05
20.03
19.39
29
15.45
Payout ratio%
10.87
10.66
9.64
11.97
12.97
12.05
11.00
12.99
13.09
12.70
18.70
12.70
12.01
27
227.2
Shares (diluted)M
260.4
286.8
278.0
268.7
301.2
323.4
347.7
324.6
322.1
303.3
224.9
0.14%
1.14%
25
21.73
Buyback yield%
4.46
2.40
0.83
0.40
0.40
3.17
0.83
0.40
0.40
0.40
9.49
0.40
0.61
60
0.485
D/E ratiox
1.161
1.341
1.437
1.397
1.418
1.395
1.533
1.479
1.581
1.462
1.583
1.479
1.427
60
3.752
Enterprise valuekr B
8.195
7.072
6.565
7.126
6.617
7.250
6.827
6.617
6.057
6.502
1.734
(0.35%)
(1.86%)
30
11.09
LT debtkr B
4.561
5.337
5.539
6.177
6.990
8.166
8.498
8.513
9.523
10.24
9.677
7.94%
9.92%
25
Cost of revenue
1.61%
0.99×
Operating expenses
1.58%
0.99×
Cash and investments
18.92%
Property and equipment
15.74%
Spread over hurdle
57.74%