3.446
Revenuekr B
4.437
4.439
4.405
4.551
4.641
4.606
4.603
4.653
4.651
4.598
3.646
(0.19%)
0.51%
51
6.84
Revenue growth%
17.73
18.24
17.83
18.90
18.93
16.68
17.26
18.23
19.57
21.70
4.73
18.23
18.23
70
4.26
Gross margin%
13.47
16.30
18.34
16.15
14.84
17.46
14.48
13.01
11.52
10.51
26.19
13.01
14.66
56
22.70
Operating margin%
10.01
12.16
12.43
15.10
14.29
15.96
16.70
14.80
17.16
15.23
29.05
15.96
14.95
64
14.83
Net margin%
13.68
12.61
15.10
16.73
13.77
12.56
15.47
16.33
15.48
16.68
2.30
15.48
15.28
61
32.61
P/E ratio (avg)x
39.52
38.69
40.77
39.05
40.68
37.89
36.17
37.65
41.18
40.44
22.58
37.89
39.28
17
34.34
EV/EBITx
20.88
22.02
25.04
23.68
23.30
24.40
25.26
24.52
24.95
26.59
7.937
24.95
24.46
31
15.15
FCF yield (avg)%
20.52
22.25
20.63
19.84
21.07
20.58
21.25
19.97
17.63
19.97
14.29
19.97
20.55
31
28.80
FCF margin%
14.97
15.04
15.98
14.90
13.76
14.15
11.54
12.34
11.98
12.18
27.65
12.18
13.95
14
1.023
FCF / Net incomex
1.662
1.504
1.357
1.290
1.442
1.482
1.420
1.507
1.691
1.657
0.825
1.507
1.493
24
18.18
ROIC%
27.35
27.11
29.82
31.17
29.93
27.28
28.14
28.93
29.69
29.04
24.84
28.93
28.98
27
27.83
Return on equity%
7.07
9.65
6.94
8.36
5.66
3.01
4.23
2.73
1.26
0.40
8.18
2.73
4.95
42
27.90
Return on assets%
27.44
28.30
30.25
27.48
27.88
26.41
26.35
26.38
28.92
28.24
22.14
26.41
27.68
61
15.31
EPSkr
28.57
31.97
31.75
35.07
37.62
39.63
40.95
47.06
55.30
58.11
15.68
9.08%
7.95%
—
20.50
EPS growth%
15.57
17.16
14.58
12.29
11.32
12.87
14.20
16.03
17.55
15.37
20.52
15.37
14.98
81
12.51
Bookvalue per shkr
3.58
3.80
4.09
3.65
3.67
3.34
3.37
3.42
3.57
3.54
7.24
(0.74%)
(1.16%)
—
8.85
FCF per sharekr
6.74
6.80
7.50
7.75
8.24
8.73
9.43
9.90
9.82
11.13
7.00
6.19%
6.85%
—
4.71
Dividend per shkr
9.80
10.80
11.91
11.60
11.72
12.63
13.68
15.26
14.86
16.99
10.56
7.71%
6.84%
—
25.76
Div yield (avg)%
22.58
20.22
20.73
19.45
21.94
19.09
20.61
21.74
21.03
18.43
23.13
20.61
20.67
11
19.10
Payout ratio%
32.21
32.50
34.18
33.18
35.90
36.63
38.06
38.05
36.03
34.21
5.95
36.63
35.05
45
180.1
Shares (diluted)M
166.7
164.9
149.2
144.1
124.4
119.8
119.2
125.8
135.0
124.9
185.2
0.09%
(3.85%)
84
19.91
Buyback yield%
14.38
16.26
18.93
16.46
13.69
14.49
11.99
9.49
7.12
9.07
18.60
9.49
14.03
69
0.561
D/E ratiox
0.316
0.316
0.305
0.285
0.315
0.318
0.289
0.316
0.287
0.266
0.469
0.289
0.310
38
2.406
Enterprise valuekr B
0.799
0.856
0.860
0.956
0.974
0.987
0.955
1.053
1.129
1.208
1.834
4.40%
5.26%
59
2.339
LT debtkr B
1.631
1.711
1.986
2.172
2.453
2.722
2.955
3.472
4.056
4.744
3.080
14.10%
13.02%
7
Cost of revenue
0.65%
1.01×
Operating expenses
(0.04%)
0.95×
Spread over hurdle
48.62%