1.801
Revenuekr B
1.686
1.713
1.759
1.860
1.953
2.010
2.045
2.168
2.301
2.416
1.918
4.34%
4.20%
10
8.88
Revenue growth%
29.25
27.76
27.77
30.10
27.45
30.09
29.79
29.93
32.91
35.01
23.10
30.09
29.86
29
8.39
Gross margin%
7.88
8.37
9.96
10.70
11.46
14.19
16.65
19.09
19.94
21.04
19.96
19.09
12.82
77
23.12
Operating margin%
21.95
20.93
23.74
22.78
25.01
22.93
20.44
17.70
18.31
20.76
10.20
20.44
21.44
70
15.96
Net margin%
12.87
13.97
13.84
12.59
14.44
15.95
16.38
15.93
14.97
15.80
8.22
15.93
14.71
7
11.02
P/E ratio (avg)x
28.76
27.17
27.23
26.75
29.32
31.43
32.84
35.37
32.75
33.07
11.39
32.84
30.37
35
27.04
EV/EBITx
40.63
44.73
48.79
47.13
47.93
55.18
64.04
66.49
68.18
70.45
18.10
66.49
51.98
31
5.04
FCF yield (avg)%
27.31
25.50
27.62
28.09
30.67
31.61
33.25
30.40
30.61
33.15
6.02
31.61
30.51
65
15.79
FCF margin%
18.43
21.39
21.18
19.06
16.80
15.05
14.08
12.02
12.58
10.16
14.72
12.58
15.93
28
0.971
FCF / Net incomex
0.464
0.480
0.504
0.526
0.483
0.519
0.589
0.641
0.606
0.658
0.215
0.606
0.523
83
7.34
ROIC%
25.58
28.52
28.01
27.59
29.17
28.57
29.74
31.16
33.01
32.12
8.47
31.16
28.87
19
10.26
Return on equity%
25.51
26.30
26.29
25.07
27.36
29.87
27.75
26.78
28.66
31.29
22.50
28.66
27.07
36
20.47
Return on assets%
28.70
26.35
29.07
27.74
25.64
23.66
20.77
20.74
20.96
20.02
9.63
20.77
24.65
80
101.81
EPSkr
130.67
127.10
128.20
114.21
118.46
121.14
129.23
135.73
140.06
133.13
107.99
2.36%
0.07%
—
21.96
EPS growth%
28.59
30.69
31.69
30.60
28.40
30.94
28.03
29.70
27.73
29.13
15.40
29.13
29.42
38
49.34
Bookvalue per shkr
116.31
114.12
114.86
127.99
122.37
126.05
127.48
119.45
117.16
122.35
116.30
—
1.01%
—
113.18
FCF per sharekr
109.34
108.82
107.16
112.36
99.79
105.94
100.90
109.58
112.97
103.67
94.49
0.77%
(0.28%)
—
19.02
Dividend per shkr
43.22
41.00
39.86
44.44
49.23
49.24
47.02
53.31
51.90
49.24
102.59
—
2.12%
—
4.88
Div yield (avg)%
19.03
17.46
17.26
17.93
16.54
18.34
21.34
22.66
22.34
20.13
25.39
21.34
18.69
78
22.59
Payout ratio%
18.49
15.95
14.62
17.29
17.56
17.97
17.24
16.15
17.77
20.58
7.31
17.77
17.42
46
16.98
Shares (diluted)M
25.79
28.58
34.09
39.10
46.67
51.27
56.11
56.45
56.46
59.66
17.31
5.03%
9.31%
25
10.08
Buyback yield%
26.15
26.03
27.26
24.69
25.17
28.13
29.89
30.77
28.88
26.63
28.68
28.88
26.95
32
0.334
D/E ratiox
1.333
1.453
1.323
1.370
1.373
1.368
1.400
1.352
1.434
1.475
1.184
1.400
1.371
71
1.301
Enterprise valuekr B
0.495
0.515
0.606
0.697
0.738
0.734
0.880
1.036
1.234
1.321
0.766
12.36%
11.28%
93
1.038
LT debtkr B
1.458
1.375
1.501
1.548
1.533
1.520
1.505
1.638
1.501
1.511
1.521
(0.28%)
(0.62%)
17
Cost of revenue
4.34%
1.01×
Operating expenses
3.96%
0.98×
Goodwill & intangibles
20.28%
Property and equipment
14.63%
Spread over hurdle
18.36%