1.352
Revenuekr B
2.630
2.746
2.795
2.963
3.102
3.167
3.237
3.311
3.399
3.564
1.390
2.81%
3.74%
34
12.05
Revenue growth%
22.32
23.28
23.50
25.42
25.22
27.59
30.10
32.58
30.83
28.29
9.30
30.10
26.50
49
21.38
Gross margin%
27.91
27.48
28.79
27.29
25.84
24.34
24.76
22.69
21.65
22.05
17.21
22.69
25.30
20
5.98
Operating margin%
3.15
3.81
2.92
2.78
4.19
4.90
6.95
6.74
8.47
6.21
3.52
6.74
4.54
41
11.09
Net margin%
14.89
12.07
11.29
11.92
13.90
12.98
13.40
15.06
17.54
15.98
17.07
15.06
13.65
76
21.08
P/E ratio (avg)x
6.387
6.657
6.710
7.647
7.609
7.906
8.426
9.614
9.123
8.696
30.42
8.696
7.776
37
30.83
EV/EBITx
15.16
16.77
16.35
15.83
18.04
21.14
23.82
25.78
26.90
25.86
14.12
25.78
19.59
91
11.54
FCF yield (avg)%
21.70
22.64
20.67
22.16
22.93
21.24
21.21
18.89
20.92
20.35
24.01
20.92
21.23
82
10.80
FCF margin%
27.43
29.03
28.97
30.84
29.50
29.66
31.22
29.20
26.77
24.93
24.61
29.20
29.12
31
0.713
FCF / Net incomex
0.436
0.421
0.406
0.453
0.465
0.447
0.510
0.514
0.545
0.615
0.445
0.514
0.459
88
27.33
ROIC%
16.85
19.44
17.62
17.84
18.26
17.20
15.02
12.89
9.95
12.39
24.98
12.89
17.03
77
26.31
Return on equity%
11.60
10.05
7.29
10.03
8.79
10.76
11.23
13.70
16.17
18.77
17.80
13.70
10.99
56
3.08
Return on assets%
17.40
19.85
21.68
21.34
21.76
20.19
21.93
23.69
22.53
23.89
24.44
22.53
21.72
37
13.26
EPSkr
6.55
7.42
8.83
8.76
9.97
9.64
10.02
11.15
11.08
11.65
13.65
3.15%
6.51%
—
5.36
EPS growth%
9.81
10.07
11.38
14.25
14.85
15.27
18.04
20.60
23.38
25.76
18.56
20.60
15.06
86
3.19
Bookvalue per shkr
3.86
3.63
3.45
3.23
3.22
3.21
3.13
2.81
3.04
3.14
10.05
(0.52%)
(2.09%)
—
2.69
FCF per sharekr
4.52
4.89
5.56
5.78
6.24
6.44
7.00
7.67
7.80
7.87
9.36
4.75%
7.22%
—
9.37
Dividend per shkr
3.69
4.19
4.94
4.99
5.54
6.41
6.78
6.93
8.24
8.66
10.35
9.36%
9.52%
—
2.51
Div yield (avg)%
4.17
6.11
7.12
6.58
8.03
8.13
10.09
7.20
4.82
4.40
3.39
7.20
6.85
62
14.71
Payout ratio%
25.62
26.02
28.46
25.78
25.68
23.66
24.21
24.86
25.56
25.05
10.13
24.86
25.59
33
253.7
Shares (diluted)M
331.0
326.0
377.6
404.2
390.4
446.6
455.6
442.0
437.0
433.8
259.8
2.13%
3.74%
7
16.36
Buyback yield%
9.64
8.62
7.10
9.94
7.18
8.04
10.92
12.39
13.26
12.36
6.29
12.36
9.79
42
0.129
D/E ratiox
1.694
1.936
1.909
1.828
2.049
2.252
2.256
2.378
2.761
3.086
0.930
2.378
2.151
38
2,291
Enterprise valuekr M
497.1
513.8
529.2
462.2
445.7
485.5
467.9
460.8
497.8
429.1
542.6
(0.76%)
(2.74%)
86
3.806
LT debtkr B
1.221
1.272
1.360
1.521
1.396
1.261
1.286
1.411
1.523
1.686
2.658
3.84%
2.88%
73
Cost of revenue
3.76%
1.00×
Operating expenses
3.44%
0.97×
Goodwill & intangibles
16.92%
Cash and investments
16.07%
Spread over hurdle
(0.10%)