8.431
Revenuekr B
15.71
16.09
16.49
17.22
17.59
18.13
18.76
19.58
20.16
21.15
8.917
3.75%
3.29%
47
16.46
Revenue growth%
4.10
1.36
3.54
3.95
5.28
6.78
9.64
11.85
11.77
8.83
27.04
9.64
6.03
9
24.56
Gross margin%
20.10
17.51
18.78
19.13
18.07
16.77
19.06
17.20
17.67
19.69
26.15
17.67
18.42
83
29.21
Operating margin%
20.14
19.63
18.94
19.19
16.44
16.51
19.02
21.80
21.99
20.63
24.17
20.63
19.41
37
18.38
Net margin%
26.73
28.62
31.58
29.65
30.34
29.48
31.28
34.22
36.39
34.58
19.36
34.22
30.81
51
36.18
P/E ratio (avg)x
20.75
18.66
19.41
21.91
20.05
20.07
21.62
20.43
21.96
20.19
36.62
20.43
20.31
26
8.470
EV/EBITx
34.89
35.55
37.57
40.18
47.63
47.33
48.11
47.94
46.74
50.18
27.14
47.94
47.04
30
3.93
FCF yield (avg)%
4.17
4.70
2.03
0.40
0.40
1.86
3.58
3.97
3.66
4.83
8.54
3.66
3.62
50
26.35
FCF margin%
22.48
20.27
20.97
23.34
23.54
21.47
23.65
25.60
25.44
24.11
26.83
24.11
23.44
28
0.588
FCF / Net incomex
0.889
0.951
0.862
0.879
0.981
1.048
0.954
0.999
1.082
1.187
0.972
1.048
0.967
74
17.94
ROIC%
18.38
19.69
21.04
18.36
18.50
18.21
19.36
21.97
21.84
24.66
3.07
21.84
19.53
24
14.55
Return on equity%
14.43
14.48
13.81
11.61
11.46
9.72
11.70
14.44
11.79
11.16
5.47
11.70
11.74
81
12.18
Return on assets%
30.59
33.21
35.10
35.91
35.85
35.99
37.53
35.10
34.36
34.48
12.16
35.10
35.10
73
61.09
EPSkr
97.80
91.56
89.61
81.97
75.04
71.54
65.29
62.07
65.81
62.53
64.97
(3.58%)
(4.10%)
—
21.28
EPS growth%
26.07
25.83
23.46
22.65
22.39
21.67
23.83
22.69
22.77
22.33
24.45
22.69
22.73
88
50.53
Bookvalue per shkr
19.45
22.36
25.36
24.17
27.14
31.68
31.11
33.02
32.83
37.52
30.27
6.69%
8.00%
—
49.93
FCF per sharekr
59.93
63.87
58.56
62.82
56.37
51.41
53.67
48.10
53.72
50.96
56.30
(2.00%)
(0.86%)
—
39.24
Dividend per shkr
43.30
41.81
41.25
41.54
42.84
46.54
46.88
50.58
47.65
54.32
31.43
4.86%
3.02%
—
26.71
Div yield (avg)%
8.75
9.26
7.75
7.12
8.06
9.30
11.16
11.88
10.28
13.04
8.33
11.16
9.28
66
11.10
Payout ratio%
9.76
10.23
11.69
11.68
13.64
15.51
12.58
12.15
13.77
15.89
21.97
13.77
12.37
61
216.3
Shares (diluted)M
192.5
193.8
196.5
195.8
193.1
200.7
220.0
221.7
226.1
244.1
204.9
4.80%
1.50%
76
18.10
Buyback yield%
23.30
23.25
21.92
19.60
21.54
19.84
19.83
21.96
19.48
18.88
28.72
19.83
20.69
40
1.659
D/E ratiox
0.394
0.373
0.410
0.463
0.465
0.470
0.479
0.492
0.528
0.564
1.450
0.492
0.467
20
2.937
Enterprise valuekr B
19.48
23.08
23.56
27.48
30.54
34.01
35.78
42.51
46.28
50.57
9.452
10.62%
10.67%
75
3.066
LT debtkr B
16.94
17.76
18.54
19.77
21.20
24.34
24.04
22.90
22.64
23.58
5.927
2.15%
4.43%
84
Cost of revenue
3.45%
1.02×
Operating expenses
3.26%
1.00×
Property and equipment
16.21%
Spread over hurdle
(5.07%)