0.967
Revenuekr B
1.421
1.453
1.487
1.512
1.567
1.628
1.696
1.721
1.812
1.897
1.049
3.89%
3.29%
53
29.78
Revenue growth%
18.62
16.42
17.21
19.24
21.94
21.61
21.35
19.11
21.28
24.21
14.70
21.35
20.26
63
13.67
Gross margin%
20.52
20.38
21.09
20.30
22.34
24.13
23.61
24.07
26.84
25.59
21.99
24.13
22.98
75
2.59
Operating margin%
16.67
14.91
17.69
14.92
16.76
19.43
18.41
17.39
17.89
17.55
15.16
17.89
17.47
6
19.51
Net margin%
21.09
22.93
20.74
19.06
20.41
18.88
19.99
18.79
20.91
23.10
11.74
19.99
20.57
30
22.85
P/E ratio (avg)x
10.49
12.25
12.92
14.97
15.81
15.90
16.30
16.62
18.75
19.11
21.99
16.62
15.85
44
21.10
EV/EBITx
23.86
22.40
24.69
24.91
27.39
26.02
23.48
22.87
20.51
20.00
10.35
22.87
23.67
32
4.39
FCF yield (avg)%
20.41
21.91
21.28
19.59
17.62
17.96
18.91
16.53
18.93
18.61
4.18
18.61
18.92
78
18.03
FCF margin%
18.05
18.94
18.67
17.27
14.55
17.21
18.31
20.76
21.78
19.98
9.07
19.98
18.49
43
1.715
FCF / Net incomex
0.562
0.586
0.654
0.644
0.724
0.697
0.673
0.679
0.789
0.780
1.695
0.697
0.676
5
8.72
ROIC%
26.10
24.35
22.08
24.55
25.94
27.72
26.81
25.85
26.44
27.71
12.34
26.81
26.02
93
14.48
Return on equity%
10.16
12.02
11.07
12.09
12.37
11.92
9.10
9.18
10.65
12.31
2.26
10.65
11.49
31
12.31
Return on assets%
7.19
5.82
4.26
3.17
4.58
7.11
9.78
7.56
5.33
6.92
11.74
7.11
6.37
75
25.39
EPSkr
20.59
22.87
26.36
30.59
35.27
38.86
45.76
53.18
60.24
64.71
26.14
12.90%
12.03%
—
6.05
EPS growth%
10.94
13.44
13.78
14.95
15.79
13.98
11.63
14.49
15.84
17.11
9.47
14.49
14.23
88
22.94
Bookvalue per shkr
19.58
19.71
22.73
21.56
21.99
25.08
27.00
30.59
29.24
31.96
26.33
7.76%
5.54%
—
17.59
FCF per sharekr
4.16
4.43
4.44
4.84
4.46
4.31
4.45
4.40
4.62
4.94
7.79
2.08%
1.05%
—
25.11
Dividend per shkr
22.99
23.61
25.54
27.84
27.59
25.23
26.65
23.74
21.93
23.41
17.99
(3.23%)
(0.83%)
—
27.68
Div yield (avg)%
11.81
14.63
16.90
15.95
17.57
15.17
17.12
19.29
16.80
15.58
7.43
16.80
16.37
86
25.51
Payout ratio%
23.69
23.77
21.50
20.66
21.49
20.38
20.06
22.21
19.28
16.60
11.36
20.06
21.08
27
51.34
Shares (diluted)M
69.47
66.32
63.82
66.56
68.36
74.72
80.37
76.81
88.70
90.66
49.92
5.81%
3.09%
70
3.17
Buyback yield%
2.15
3.24
2.06
0.40
2.33
3.25
3.63
4.42
2.13
2.66
10.73
3.25
2.50
23
1.192
D/E ratiox
2.054
2.172
1.993
1.896
1.881
1.967
2.139
2.035
2.045
2.087
1.346
2.045
2.040
94
1,434
Enterprise valuekr M
123.3
133.2
138.2
132.3
119.6
124.7
134.2
142.0
155.3
159.6
831.9
5.94%
3.15%
18
0.553
LT debtkr B
1.261
1.176
1.134
1.251
1.314
1.192
1.251
1.253
1.247
1.273
0.412
(0.63%)
(0.80%)
23
Cost of revenue
3.20%
0.99×
Operating expenses
3.23%
0.99×
Cash and investments
17.72%
Spread over hurdle
53.14%