2.769
Revenuekr B
3.256
3.329
3.476
3.585
3.683
3.827
3.886
3.935
3.965
4.117
3.017
2.25%
2.37%
51
14.52
Revenue growth%
17.06
18.06
17.57
17.49
19.19
20.51
17.86
16.06
18.79
19.09
5.96
18.79
17.96
48
13.66
Gross margin%
6.18
3.48
1.02
0.40
3.30
0.40
1.39
1.55
1.91
2.94
27.74
1.55
1.73
11
29.03
Operating margin%
8.68
11.51
9.63
9.61
10.56
12.62
14.48
14.57
14.05
16.21
9.78
14.48
12.06
38
21.46
Net margin%
15.91
18.45
17.78
17.90
15.13
16.48
14.72
16.76
18.28
18.64
16.49
16.76
17.27
26
22.35
P/E ratio (avg)x
38.01
41.46
46.82
53.02
57.85
63.49
58.48
61.47
59.17
59.21
26.74
59.21
58.17
8
6.464
EV/EBITx
11.60
13.91
14.06
15.96
18.51
18.28
21.66
23.86
25.35
30.70
24.17
23.86
18.40
23
16.36
FCF yield (avg)%
28.70
26.18
24.34
25.05
26.30
26.83
29.42
31.10
30.33
28.01
3.38
29.42
27.42
39
25.81
FCF margin%
19.07
17.98
20.17
19.82
19.02
17.59
20.16
21.39
18.69
19.85
19.63
19.85
19.44
29
1.520
FCF / Net incomex
0.371
0.403
0.398
0.436
0.430
0.467
0.426
0.425
0.376
0.376
1.581
0.425
0.414
65
23.89
ROIC%
11.41
10.28
8.35
11.15
10.74
13.14
10.59
12.51
13.19
15.36
17.11
13.14
11.28
72
7.72
Return on equity%
15.10
16.20
16.55
16.70
19.37
17.02
19.08
19.07
17.03
19.48
16.55
19.07
17.03
13
11.63
Return on assets%
18.39
19.77
20.90
21.31
22.02
24.86
26.10
28.57
27.53
30.49
18.83
27.53
23.44
20
11.16
EPSkr
25.59
26.31
26.43
25.78
28.54
30.98
29.99
32.64
35.11
37.35
12.16
5.53%
4.26%
—
28.90
EPS growth%
12.97
15.40
12.47
10.00
7.63
5.03
3.74
4.66
2.05
0.40
6.20
3.74
6.33
8
6.10
Bookvalue per shkr
19.05
20.76
21.16
24.15
23.72
26.82
28.40
27.12
30.12
31.50
21.33
5.84%
6.06%
—
8.08
FCF per sharekr
24.04
23.91
24.11
25.75
29.15
32.07
32.42
37.09
37.48
34.95
14.33
3.70%
4.48%
—
12.42
Dividend per shkr
3.11
3.28
3.06
3.20
2.94
3.26
3.46
3.33
3.09
3.17
3.56
1.49%
0.88%
—
14.29
Div yield (avg)%
5.54
5.57
4.98
6.82
7.63
8.10
6.82
4.42
4.06
1.63
12.73
4.42
5.56
83
5.27
Payout ratio%
11.05
11.17
11.25
10.34
9.76
10.47
12.30
11.07
10.40
12.48
16.32
11.07
11.06
37
147.3
Shares (diluted)M
168.9
159.9
173.6
177.3
203.0
228.7
230.3
213.1
224.3
222.8
141.5
1.88%
2.18%
52
11.15
Buyback yield%
28.63
29.16
27.88
29.95
32.50
31.79
29.96
32.39
35.23
37.89
27.96
32.39
30.88
56
1.395
D/E ratiox
1.718
1.880
1.828
2.137
2.251
2.238
2.420
2.589
2.519
2.744
1.530
2.519
2.245
41
2.458
Enterprise valuekr B
1.610
1.396
1.405
1.460
1.274
1.332
1.384
1.395
1.350
1.263
2.728
(0.19%)
(2.20%)
52
2.790
LT debtkr B
3.637
3.791
3.958
4.260
4.317
4.571
5.411
5.917
6.175
7.111
2.281
10.50%
7.39%
58
Cost of revenue
2.19%
0.98×
Operating expenses
2.26%
0.99×
Property and equipment
18.56%
Goodwill & intangibles
16.45%
Spread over hurdle
28.09%