1.290
Revenuekr B
1.868
1.955
2.061
2.182
2.311
2.424
2.554
2.730
2.913
1.365
1.441
5.95%
5.54%
85
16.46
Revenue growth%
4.09
5.75
4.57
5.90
3.95
3.21
1.95
4.70
2.54
10.83
15.05
3.21
4.33
56
24.06
Gross margin%
12.10
10.06
11.57
8.78
9.77
9.86
9.35
7.87
8.66
6.98
29.65
9.35
9.82
24
3.56
Operating margin%
12.34
10.76
12.37
11.17
11.78
9.30
6.77
6.69
7.86
14.60
24.30
7.86
10.49
41
20.61
Net margin%
6.01
5.82
3.83
2.20
0.40
2.42
4.30
6.50
6.40
12.83
15.92
4.30
5.06
49
29.43
P/E ratio (avg)x
22.32
21.22
20.20
18.77
17.44
17.52
19.33
19.36
21.12
29.00
30.67
19.33
19.78
81
16.83
EV/EBITx
27.65
30.70
35.27
35.80
38.98
43.06
49.04
45.32
50.70
20.31
18.41
45.32
37.39
51
8.09
FCF yield (avg)%
18.52
16.43
15.79
18.24
16.70
15.37
17.61
19.74
16.94
28.67
15.33
16.94
17.28
56
28.69
FCF margin%
22.68
22.72
22.51
25.47
25.34
28.34
26.54
25.47
25.59
7.69
5.28
25.59
25.40
71
1.095
FCF / Net incomex
1.516
1.632
1.595
1.798
1.748
1.651
1.914
1.902
2.050
1.726
0.111
1.902
1.699
36
28.73
ROIC%
5.24
3.72
2.12
1.35
0.40
2.61
1.67
0.40
1.51
29.48
7.71
1.51
1.89
49
8.96
Return on equity%
30.03
31.26
29.12
28.21
28.05
27.24
27.14
25.98
26.86
29.71
17.16
27.14
28.13
16
27.03
Return on assets%
28.13
28.78
31.53
30.55
29.40
29.08
30.49
29.82
30.04
14.12
26.13
29.82
29.61
57
85.84
EPSkr
84.11
85.17
88.44
94.36
91.86
97.00
100.15
90.96
88.78
96.09
103.14
(1.21%)
1.82%
—
10.66
EPS growth%
14.85
15.98
15.19
17.95
20.26
21.10
20.13
18.98
19.75
9.69
11.78
20.13
18.47
63
107.32
Bookvalue per shkr
64.53
68.28
71.26
83.79
85.67
82.54
86.88
99.18
96.24
46.74
80.36
2.81%
5.91%
—
85.01
FCF per sharekr
159.42
157.70
156.68
176.36
201.56
198.61
206.47
226.54
225.84
21.79
120.36
5.07%
6.73%
—
27.78
Dividend per shkr
21.88
20.22
17.95
18.70
17.15
15.66
16.53
16.71
16.37
60.38
38.54
(2.62%)
(4.57%)
—
28.85
Div yield (avg)%
17.98
15.25
17.80
18.94
17.13
17.94
20.33
17.43
15.41
21.99
7.11
17.43
17.87
37
11.05
Payout ratio%
29.76
32.08
32.11
29.76
29.08
29.20
29.86
28.62
29.18
20.36
18.14
29.18
29.76
92
19.96
Shares (diluted)M
22.63
20.84
19.38
21.61
24.59
26.19
27.08
24.85
23.31
19.72
20.12
1.53%
0.67%
67
17.25
Buyback yield%
18.95
21.36
19.16
18.06
17.42
15.43
14.35
15.42
13.78
19.03
4.81
15.42
17.74
43
1.475
D/E ratiox
0.278
0.275
0.276
0.266
0.270
0.288
0.265
0.298
0.312
0.358
1.652
0.288
0.277
8
0.644
Enterprise valuekr B
1.308
1.312
1.230
1.111
1.084
1.173
1.126
1.175
1.112
2.292
0.771
0.01%
(2.60%)
27
3.210
LT debtkr B
3.140
3.283
3.070
3.139
3.105
2.943
2.657
2.400
2.638
3.334
2.494
(3.42%)
(1.29%)
55
Cost of revenue
5.47%
0.99×
Operating expenses
5.31%
0.98×
Property and equipment
19.18%
Goodwill & intangibles
14.73%
Return on capital
143.60%
Spread over hurdle
137.24%