2.073
Revenuekr B
1.916
2.067
2.237
2.337
2.440
2.555
2.700
2.811
3.002
3.184
2.248
5.47%
5.93%
30
18.08
Revenue growth%
25.73
28.50
25.78
24.06
21.85
19.46
16.76
15.97
17.74
17.56
2.65
17.56
20.66
63
28.12
Gross margin%
14.23
16.98
15.40
17.15
16.91
15.55
17.46
15.23
12.45
9.91
7.17
15.23
15.47
79
27.96
Operating margin%
20.37
20.79
19.51
19.58
20.80
18.21
17.73
15.25
16.53
15.06
14.42
16.53
18.86
10
5.93
Net margin%
29.28
26.59
29.49
31.25
30.96
32.63
30.89
29.88
31.93
31.10
25.06
31.10
30.93
88
32.51
P/E ratio (avg)x
10.66
9.781
10.80
10.43
11.14
11.15
10.96
11.03
10.47
10.15
34.12
10.96
10.73
42
22.91
EV/EBITx
20.72
21.76
19.94
20.56
21.55
23.38
24.03
21.67
19.85
20.35
12.74
21.67
21.14
91
3.90
FCF yield (avg)%
26.07
24.67
25.07
25.69
26.14
26.27
28.60
30.13
31.59
29.61
13.02
29.61
26.21
90
18.28
FCF margin%
6.04
4.37
2.86
5.73
8.11
5.80
3.44
0.70
0.40
0.40
28.23
0.70
3.91
23
1.361
FCF / Net incomex
1.423
1.374
1.447
1.335
1.362
1.361
1.174
1.182
1.126
1.149
0.276
1.174
1.348
31
2.70
ROIC%
2.19
3.17
5.62
7.27
9.76
10.13
9.91
9.64
7.49
4.91
2.96
9.64
7.38
77
27.95
Return on equity%
6.16
7.71
8.24
6.42
4.44
5.73
5.16
3.61
3.66
1.94
8.80
3.66
5.45
26
16.26
Return on assets%
16.37
17.27
16.98
19.28
16.77
15.92
16.05
17.43
15.26
14.31
4.12
15.92
16.57
29
21.83
EPSkr
31.82
36.25
37.52
42.02
43.90
44.25
52.88
54.39
52.88
61.75
23.86
7.06%
8.72%
—
26.49
EPS growth%
29.82
32.59
32.95
33.41
35.72
38.27
39.54
40.31
41.57
43.24
9.49
40.31
37.00
28
29.27
Bookvalue per shkr
77.59
89.09
98.36
97.61
108.73
128.85
136.82
134.01
129.34
129.25
18.53
3.52%
6.89%
—
35.60
FCF per sharekr
9.90
8.62
9.13
8.56
8.88
9.18
7.96
7.28
6.91
6.96
19.80
(4.75%)
(3.91%)
—
57.83
Dividend per shkr
21.62
23.58
25.54
27.32
30.10
30.14
28.57
28.82
26.37
25.06
9.73
(3.60%)
0.38%
—
29.58
Div yield (avg)%
7.28
6.29
6.28
5.42
3.42
2.66
5.12
4.65
6.46
4.00
15.30
4.65
5.27
55
14.21
Payout ratio%
21.03
23.79
25.66
24.21
24.59
24.52
23.25
21.61
24.14
22.63
28.55
23.25
23.97
39
21.43
Shares (diluted)M
23.12
24.89
24.97
23.29
25.79
23.29
21.21
21.73
19.38
17.16
21.07
(7.83%)
(2.81%)
89
16.96
Buyback yield%
5.35
4.64
6.25
5.16
6.58
8.91
11.81
13.42
16.22
17.22
29.68
13.42
7.75
48
1.000
D/E ratiox
0.996
0.916
0.974
1.013
1.040
1.019
1.036
1.143
1.287
1.388
0.863
1.143
1.028
47
1.467
Enterprise valuekr B
1.889
1.734
1.914
1.901
2.059
1.944
1.912
1.847
2.059
2.303
0.734
2.27%
1.75%
83
0.137
LT debtkr B
1.230
1.266
1.432
1.294
1.417
1.339
1.494
1.401
1.382
1.504
0.152
1.20%
3.02%
47
Cost of revenue
5.65%
0.97×
Operating expenses
6.69%
1.07×
Spread over hurdle
(0.52%)