1.020
Revenuekr B
1.531
1.643
1.751
1.833
1.938
2.098
2.183
2.321
2.505
2.658
1.099
6.52%
6.03%
67
26.54
Revenue growth%
13.85
13.20
15.60
14.59
17.23
18.76
16.09
16.38
16.67
14.06
29.58
16.38
15.85
75
5.16
Gross margin%
4.84
2.96
2.71
2.73
2.78
2.05
0.40
0.40
0.40
0.40
28.93
0.40
2.38
42
23.10
Operating margin%
2.02
2.81
5.31
2.82
0.40
0.77
0.40
0.40
3.17
4.83
29.78
0.77
2.42
84
19.58
Net margin%
6.97
5.26
3.76
4.84
7.70
10.46
11.50
11.20
13.08
10.67
15.58
11.20
9.08
27
37.80
P/E ratio (avg)x
38.17
38.84
41.48
43.19
48.12
49.91
50.21
57.37
62.18
66.44
35.52
57.37
49.02
82
20.62
EV/EBITx
17.21
16.93
18.91
19.73
20.24
22.43
22.39
24.80
24.59
23.73
18.65
23.73
21.32
78
15.15
FCF yield (avg)%
14.32
17.25
17.99
16.68
14.10
11.53
11.75
10.09
8.68
11.43
18.73
11.43
12.93
54
8.74
FCF margin%
22.63
24.36
24.36
22.59
21.07
20.97
20.71
22.49
23.44
21.21
19.44
21.21
22.54
76
0.627
FCF / Net incomex
0.851
0.918
0.943
0.998
1.148
1.336
1.373
1.376
1.466
1.423
0.219
1.376
1.242
12
19.41
ROIC%
27.87
26.38
27.63
27.86
27.33
29.16
30.28
28.11
27.03
27.21
14.08
28.11
27.75
49
12.43
Return on equity%
14.64
16.97
19.45
18.37
19.27
18.05
18.57
21.14
18.33
20.13
6.61
18.57
18.47
61
26.95
Return on assets%
18.12
20.75
17.78
17.64
16.22
18.86
17.95
20.45
23.17
25.21
19.27
20.45
18.49
92
9.49
EPSkr
1.94
2.02
2.24
2.06
2.25
2.20
2.48
2.22
2.42
2.18
10.24
(0.57%)
1.67%
—
28.35
EPS growth%
3.85
1.30
1.74
4.43
7.29
8.72
7.72
6.14
8.82
7.10
12.14
7.72
6.62
41
3.23
Bookvalue per shkr
1.95
2.21
2.15
2.47
2.57
2.51
2.37
2.71
2.81
2.95
2.58
2.82%
5.06%
—
8.50
FCF per sharekr
1.60
1.43
1.34
1.29
1.34
1.40
1.51
1.40
1.46
1.45
5.94
1.62%
(1.68%)
—
2.17
Dividend per shkr
15.13
15.79
18.48
17.93
19.13
19.73
22.72
25.88
26.16
26.33
4.56
6.60%
7.35%
—
12.27
Div yield (avg)%
13.97
16.82
14.52
13.56
10.62
9.86
11.85
14.51
14.31
14.92
16.02
14.31
14.14
60
4.14
Payout ratio%
30.34
30.81
32.83
35.19
37.06
36.63
37.72
36.30
34.22
31.75
11.63
36.30
34.71
38
207.3
Shares (diluted)M
226.8
202.3
190.5
205.0
216.1
238.7
243.1
240.0
212.8
198.2
206.6
(1.72%)
(0.33%)
36
15.98
Buyback yield%
5.64
4.93
6.69
6.33
4.37
3.43
5.91
7.38
5.22
7.94
17.51
5.91
5.77
29
1.488
D/E ratiox
1.533
1.691
1.708
1.750
1.966
2.063
2.133
2.378
2.297
2.141
1.519
2.141
2.015
88
2.654
Enterprise valuekr B
4.865
4.813
5.257
5.377
6.292
6.159
7.035
7.965
8.432
8.775
2.804
6.88%
7.37%
12
0.954
LT debtkr B
1.078
1.173
1.174
1.203
1.329
1.333
1.509
1.771
1.887
1.893
3.152
7.34%
7.49%
34
Cost of revenue
6.04%
1.00×
Operating expenses
6.15%
1.01×
Property and equipment
18.47%
Goodwill & intangibles
16.64%
Spread over hurdle
18.07%