0.106
Revenuekr B
0.917
0.967
1.036
1.095
1.130
1.173
1.238
1.319
1.414
1.468
0.109
5.36%
5.19%
67
6.51
Revenue growth%
25.14
22.65
23.94
24.12
21.79
22.06
24.95
23.69
25.66
24.58
14.10
24.58
24.03
5
24.04
Gross margin%
15.74
18.57
19.28
17.77
20.14
19.91
16.96
17.46
19.95
18.64
11.68
18.64
18.61
25
23.16
Operating margin%
6.79
6.41
8.05
6.65
6.13
5.94
7.05
7.32
10.00
11.96
14.57
7.32
6.92
6
26.60
Net margin%
9.16
9.59
8.44
9.12
9.08
11.03
10.86
9.17
12.06
10.76
8.39
10.86
9.38
60
15.15
P/E ratio (avg)x
21.39
25.29
30.09
29.62
35.04
37.15
38.53
40.72
43.93
50.81
36.14
40.72
36.10
88
31.60
EV/EBITx
14.22
13.52
13.02
12.75
12.79
11.07
9.646
9.828
9.439
9.324
25.60
9.646
11.91
5
16.27
FCF yield (avg)%
11.14
11.87
12.43
14.17
15.20
12.21
10.00
7.21
4.34
4.70
8.75
7.21
11.50
73
21.02
FCF margin%
27.80
30.29
32.62
31.17
29.24
30.76
32.22
29.69
32.29
34.22
17.74
32.22
30.96
83
1.747
FCF / Net incomex
1.324
1.580
1.595
1.669
1.801
2.042
2.036
2.304
2.496
2.910
1.398
2.304
1.919
69
21.26
ROIC%
7.48
4.80
6.21
4.82
7.48
7.28
8.72
10.33
12.30
11.08
7.54
10.33
7.48
44
17.93
Return on equity%
16.60
15.80
16.04
15.93
17.96
15.23
14.65
14.78
15.48
18.21
8.38
15.23
15.87
89
8.96
Return on assets%
2.32
0.93
3.30
4.61
7.50
9.16
8.61
8.73
10.21
7.78
20.21
8.73
7.64
94
1.62
EPSkr
3.72
4.14
4.86
5.50
5.51
5.58
6.59
7.09
6.94
8.01
1.81
7.76%
9.22%
—
20.57
EPS growth%
25.45
24.27
25.68
25.70
26.53
26.28
23.85
26.68
26.54
26.90
13.21
26.54
25.99
23
0.63
Bookvalue per shkr
1.33
1.18
1.13
1.15
1.03
0.87
0.84
0.72
0.67
0.70
1.55
(7.45%)
(6.39%)
—
0.68
FCF per sharekr
1.51
1.36
1.32
1.40
1.36
1.32
1.39
1.29
1.36
1.46
1.27
1.34%
(1.57%)
—
2.33
Dividend per shkr
2.83
2.79
2.96
3.13
3.16
3.60
4.08
4.57
4.99
5.33
1.24
11.03%
7.77%
—
16.16
Div yield (avg)%
6.65
6.02
8.92
11.13
8.44
7.53
8.84
8.88
7.21
7.66
23.14
7.66
8.05
20
25.39
Payout ratio%
30.92
30.87
30.52
27.57
29.93
32.27
32.81
31.44
33.85
31.54
23.53
32.27
31.18
27
380.6
Shares (diluted)M
347.2
368.6
382.6
336.8
334.0
320.5
321.7
349.4
337.8
323.6
367.9
(0.63%)
(1.23%)
22
13.90
Buyback yield%
20.30
22.75
21.59
22.77
24.02
24.93
24.02
25.75
24.94
22.19
15.63
24.93
23.39
35
1.109
D/E ratiox
0.561
0.532
0.495
0.492
0.460
0.405
0.369
0.354
0.390
0.374
1.048
0.374
0.433
11
265.4
Enterprise valuekr M
351.2
331.7
303.0
297.4
306.9
267.8
287.1
245.9
224.3
204.6
433.7
(7.79%)
(6.11%)
14
1.370
LT debtkr B
1.066
1.143
1.177
1.260
1.404
1.276
1.432
1.353
1.335
1.402
1.204
(0.03%)
1.74%
47
Cost of revenue
5.33%
1.01×
Operating expenses
4.89%
0.97×
Property and equipment
15.99%
Spread over hurdle
(4.26%)