5.804
Revenuekr B
5.917
6.219
6.601
6.878
7.230
7.613
8.025
8.589
9.178
9.905
6.349
6.50%
6.16%
27
27.40
Revenue growth%
6.53
8.11
5.73
7.00
9.69
9.11
8.65
10.56
8.72
7.35
14.80
8.72
8.38
84
23.19
Gross margin%
11.10
10.33
8.06
11.01
12.02
13.67
13.57
15.09
15.64
15.65
6.61
15.09
12.80
44
25.08
Operating margin%
11.40
13.65
12.66
14.55
11.84
14.14
14.75
12.42
13.23
10.95
3.02
13.23
12.94
18
12.05
Net margin%
26.53
28.63
30.63
30.78
29.18
27.70
29.20
26.98
29.84
32.19
29.93
29.20
29.19
75
22.40
P/E ratio (avg)x
13.10
14.49
16.01
14.71
16.23
16.68
16.89
14.96
14.26
15.08
8.766
15.08
15.02
94
20.43
EV/EBITx
30.17
28.35
26.74
31.04
35.12
40.61
43.55
47.73
50.96
50.88
13.57
47.73
37.86
12
8.88
FCF yield (avg)%
26.39
24.43
25.38
27.35
27.22
29.81
28.00
26.57
26.89
24.46
15.00
26.89
26.73
75
5.78
FCF margin%
15.00
17.54
16.91
19.86
18.10
18.04
16.49
18.11
15.48
16.98
17.32
16.98
17.26
53
1.191
FCF / Net incomex
1.108
1.041
1.052
0.964
1.055
0.973
1.065
1.173
1.135
1.065
0.597
1.065
1.060
68
8.54
ROIC%
33.75
32.26
32.64
33.45
32.37
31.37
32.28
34.60
32.10
33.69
16.07
32.28
32.50
66
9.66
Return on equity%
5.80
8.35
10.05
11.51
12.74
11.52
13.08
10.47
9.03
9.44
9.12
10.47
10.26
93
2.37
Return on assets%
24.78
24.89
22.32
23.16
20.98
18.09
17.26
16.41
13.59
11.59
10.45
16.41
19.54
36
70.59
EPSkr
29.13
34.24
33.17
35.79
39.05
37.74
40.01
38.50
41.09
44.68
75.42
2.73%
5.88%
—
22.80
EPS growth%
15.97
14.82
13.74
13.56
14.12
13.20
13.77
12.98
15.63
13.76
19.46
13.76
13.77
78
54.48
Bookvalue per shkr
84.26
83.07
93.68
103.54
113.89
129.27
135.42
149.31
139.00
137.90
32.88
3.90%
5.99%
—
66.14
FCF per sharekr
13.74
14.93
13.78
14.64
13.93
13.14
13.64
14.26
15.78
15.99
48.01
2.79%
2.86%
—
27.05
Dividend per shkr
104.86
104.59
112.41
127.69
148.12
156.72
169.35
177.37
210.91
239.93
32.13
10.13%
9.67%
—
6.35
Div yield (avg)%
17.81
18.82
17.72
16.69
14.11
11.82
11.56
14.39
17.38
18.05
8.57
14.39
17.04
39
6.96
Payout ratio%
21.65
19.80
22.26
24.05
24.69
23.46
25.42
23.14
21.97
20.27
23.35
23.14
22.70
10
59.38
Shares (diluted)M
47.39
46.77
47.55
48.79
48.77
48.16
45.29
46.47
45.21
49.51
59.85
0.30%
(0.74%)
65
18.63
Buyback yield%
9.50
8.00
10.95
8.39
6.87
5.45
5.24
7.06
8.84
7.16
8.43
7.06
7.58
8
1.081
D/E ratiox
1.183
1.225
1.238
1.201
1.158
1.267
1.099
1.097
1.054
0.988
1.496
1.097
1.170
80
6.133
Enterprise valuekr B
10.36
11.80
13.54
13.00
14.42
16.15
16.99
15.52
17.10
18.68
6.042
5.32%
7.42%
72
7.447
LT debtkr B
1.269
1.496
1.510
1.620
1.894
2.130
2.245
2.546
2.925
2.940
0.834
9.20%
9.98%
16
Cost of revenue
5.87%
0.97×
Operating expenses
6.48%
1.03×
Cash and investments
19.68%
Return on capital
193.08%
Spread over hurdle
186.96%