5.002
Revenuekr M
7.040
7.453
7.767
8.085
8.632
9.060
9.427
10.01
10.63
11.36
5.424
5.64%
5.64%
47
12.96
Revenue growth%
21.60
22.69
25.15
27.02
26.83
26.50
28.09
28.42
31.13
30.74
2.78
28.42
26.93
20
22.40
Gross margin%
1.94
3.63
2.12
2.12
1.93
2.60
0.40
2.00
3.01
2.92
9.20
2.60
2.12
88
25.99
Operating margin%
6.45
5.96
5.86
2.99
0.75
2.83
1.20
2.29
0.40
0.40
27.60
1.20
2.56
23
15.71
Net margin%
23.47
23.15
24.87
24.13
23.64
21.44
18.77
20.74
18.19
20.51
8.14
20.51
22.30
66
7.068
P/E ratio (avg)x
41.75
47.13
47.75
53.60
56.61
61.66
69.77
72.62
73.99
72.74
22.70
72.62
59.13
24
21.91
EV/EBITx
18.50
18.86
19.67
19.91
22.95
23.96
23.64
23.26
23.90
26.65
18.96
23.90
23.10
94
17.32
FCF yield (avg)%
30.66
29.20
29.93
30.52
29.06
28.95
27.31
28.84
27.60
27.30
3.27
27.60
29.00
88
25.76
FCF margin%
18.69
21.16
21.85
22.29
25.21
23.21
21.38
20.33
17.72
15.57
29.30
20.33
21.27
63
0.117
FCF / Net incomex
0.971
1.020
1.044
1.013
0.987
0.959
0.918
0.896
0.855
0.791
1.037
0.896
0.965
29
7.32
ROIC%
17.23
19.71
19.74
21.47
22.75
24.01
22.54
20.40
19.61
16.65
7.32
20.40
20.07
30
10.41
Return on equity%
31.49
29.42
31.76
31.10
33.94
34.70
32.55
29.65
31.59
32.28
3.14
32.28
31.67
91
3.33
Return on assets%
11.59
14.48
14.72
11.85
11.07
9.58
11.70
13.79
14.90
14.57
9.15
13.79
12.82
73
129.21
EPSkr
663.83
705.79
711.20
687.45
784.46
806.61
805.66
940.11
1,023
1,086
140.63
6.72%
6.59%
—
22.10
EPS growth%
23.81
21.29
20.87
18.26
15.91
16.01
16.50
18.02
20.47
18.86
3.63
18.02
18.56
30
569.08
Bookvalue per shkr
262.49
249.00
239.24
256.22
280.14
279.50
316.44
344.39
362.15
359.38
589.77
5.11%
4.72%
—
386.89
FCF per sharekr
435.67
397.39
338.66
365.03
382.95
359.85
381.32
336.51
311.35
288.61
435.53
(5.50%)
(4.26%)
—
270.25
Dividend per shkr
463.40
479.45
544.45
618.68
633.27
741.84
772.85
848.00
1,000
987.79
503.00
9.30%
8.09%
—
2.36
Div yield (avg)%
31.09
31.89
32.88
34.60
34.62
33.54
34.54
36.34
37.84
37.60
22.62
36.34
34.57
26
14.15
Payout ratio%
29.93
27.63
28.11
25.13
22.76
23.70
24.37
21.51
20.11
18.17
18.08
21.51
24.04
36
0.010
Shares (diluted)M
0.012
0.013
0.014
0.016
0.016
0.018
0.018
0.019
0.019
0.022
0.010
6.16%
6.27%
79
4.82
Buyback yield%
10.08
11.00
9.07
10.28
9.93
11.60
9.94
8.30
8.51
5.80
3.23
8.51
9.94
26
0.915
D/E ratiox
2.394
2.287
2.274
2.446
2.862
2.877
2.961
3.228
3.322
3.446
1.605
3.228
2.870
23
0.506
Enterprise valuekr M
7.206
8.692
8.610
9.007
9.879
10.31
12.02
12.91
14.59
14.55
9.661
8.05%
9.34%
85
4.010
LT debtkr M
4.570
4.711
4.819
5.060
5.083
5.345
5.874
5.928
6.556
6.583
2.509
5.31%
3.36%
92
Cost of revenue
5.50%
0.99×
Operating expenses
5.53%
0.99×
Goodwill & intangibles
20.44%
Spread over hurdle
(1.87%)