3.518
Revenuekr B
4.381
4.701
5.058
5.250
5.544
5.950
6.203
6.480
6.990
7.514
3.725
6.27%
5.91%
18
3.04
Revenue growth%
24.36
23.76
25.40
26.76
23.92
24.23
23.75
23.87
23.77
21.22
14.59
23.77
23.89
12
28.52
Gross margin%
4.93
5.09
4.21
6.64
5.39
7.58
8.35
9.09
11.46
9.24
29.73
9.09
7.11
32
19.82
Operating margin%
30.54
30.03
29.30
30.50
32.10
29.85
29.46
31.44
32.82
32.39
5.28
31.44
30.52
13
12.82
Net margin%
19.65
16.69
14.76
15.28
15.44
18.17
20.44
22.88
24.25
26.75
22.19
22.88
18.91
17
9.347
P/E ratio (avg)x
28.56
27.74
26.18
29.22
30.94
30.20
33.79
34.54
38.14
37.74
24.38
34.54
30.57
26
14.23
EV/EBITx
28.67
34.64
34.30
40.93
44.19
48.04
56.79
64.86
74.39
85.97
13.29
64.86
46.11
40
17.81
FCF yield (avg)%
37.61
34.69
35.32
34.77
33.04
31.06
30.90
28.48
28.04
26.77
9.72
28.48
32.05
49
3.64
FCF margin%
6.43
4.99
2.13
4.86
7.13
8.15
10.83
11.45
8.83
7.65
23.70
8.83
7.39
94
1.611
FCF / Net incomex
1.248
1.291
1.150
1.097
1.148
1.085
0.990
0.985
0.935
0.994
0.991
0.990
1.091
49
22.51
ROIC%
24.97
23.12
21.37
22.97
20.07
18.54
18.81
17.67
19.37
17.05
26.12
18.54
19.72
95
13.72
Return on equity%
16.68
17.69
19.16
19.12
17.09
14.54
12.68
12.32
11.55
13.23
26.84
12.68
15.61
36
16.04
Return on assets%
10.98
13.51
15.25
12.32
9.33
12.29
11.14
8.91
6.21
5.42
4.11
8.91
11.06
80
3.82
EPSkr
4.81
4.95
5.27
6.14
6.61
6.85
7.68
7.44
7.11
7.51
4.07
2.60%
5.22%
—
3.76
EPS growth%
12.82
15.68
15.93
17.89
17.80
15.34
16.77
19.63
21.48
18.72
12.71
18.72
17.29
50
2.43
Bookvalue per shkr
2.71
2.57
2.44
2.18
2.07
1.91
2.08
1.93
1.93
1.94
1.65
(1.26%)
(3.05%)
—
2.39
FCF per sharekr
1.34
1.47
1.48
1.34
1.44
1.37
1.40
1.26
1.20
1.18
3.63
(3.94%)
(2.25%)
—
1.40
Dividend per shkr
1.54
1.59
1.66
1.60
1.45
1.47
1.52
1.43
1.24
1.29
1.03
(2.29%)
(2.60%)
—
9.22
Div yield (avg)%
9.81
7.32
7.83
6.06
7.72
6.19
6.36
7.79
9.21
8.21
23.52
7.79
7.76
60
22.93
Payout ratio%
26.51
29.04
30.67
30.17
31.67
32.07
34.27
36.06
33.90
32.60
24.81
33.90
31.87
31
1.243
Shares (diluted)B
1.066
1.108
1.030
0.946
0.912
0.841
0.915
0.902
0.854
0.853
1.256
(1.32%)
(2.35%)
85
25.18
Buyback yield%
7.44
8.13
8.57
10.52
11.53
11.95
12.75
12.64
10.99
12.19
11.09
12.19
11.26
74
0.908
D/E ratiox
2.251
2.404
2.301
2.610
2.800
3.240
3.421
3.867
3.590
3.893
1.508
3.590
3.020
62
8.843
Enterprise valuekr B
1.486
1.646
1.836
1.888
1.859
1.910
1.894
1.813
1.895
2.050
5.428
1.98%
4.11%
32
8.305
LT debtkr B
4.808
4.614
4.263
4.103
4.275
4.187
4.513
4.144
3.774
4.044
8.279
(1.11%)
(2.68%)
61
Cost of revenue
5.90%
1.00×
Operating expenses
5.57%
0.97×
Cash and investments
16.28%
Spread over hurdle
(2.93%)