1.349
Revenuekr B
1.248
1.296
1.317
1.351
1.410
1.440
1.473
1.547
1.592
1.612
1.405
2.72%
3.14%
14
26.91
Revenue growth%
21.74
22.92
24.77
25.06
22.55
23.42
21.11
20.64
21.62
23.80
4.25
21.62
22.73
86
23.71
Gross margin%
25.81
26.38
27.96
28.14
30.22
29.20
26.31
25.56
22.92
24.66
27.21
25.56
26.34
69
15.88
Operating margin%
32.09
34.72
34.22
32.53
32.78
31.44
30.55
30.93
30.59
33.15
26.60
30.93
32.31
64
28.67
Net margin%
16.15
18.23
16.77
18.83
21.53
23.29
20.77
21.42
22.66
23.80
18.12
22.66
21.10
27
15.21
P/E ratio (avg)x
38.01
41.50
45.71
42.70
44.27
46.13
42.05
40.15
37.72
34.04
20.44
40.15
41.78
13
8.817
EV/EBITx
38.08
42.31
50.01
59.99
66.99
65.50
70.80
77.18
90.88
95.14
26.86
77.18
66.25
5
3.93
FCF yield (avg)%
29.08
28.98
28.10
26.36
25.20
26.71
27.04
24.98
24.75
22.39
2.99
24.98
26.54
83
24.99
FCF margin%
16.60
16.19
15.27
12.88
13.54
14.97
13.58
12.97
12.47
9.82
17.21
12.97
13.56
73
0.995
FCF / Net incomex
1.269
1.254
1.339
1.351
1.296
1.201
1.252
1.259
1.197
1.268
1.106
1.252
1.264
89
19.50
ROIC%
3.86
4.30
7.19
5.17
5.76
6.69
3.94
4.34
6.05
4.95
19.41
4.95
5.06
89
28.11
Return on equity%
28.96
27.24
26.04
25.31
28.12
27.77
25.41
26.96
24.68
24.47
28.35
25.41
26.50
67
21.59
Return on assets%
4.20
2.37
0.40
0.40
0.40
1.27
0.40
3.19
3.24
1.93
17.88
1.93
1.60
6
13.15
EPSkr
8.75
9.35
10.10
11.20
11.70
10.98
10.23
9.08
9.05
9.60
14.17
(3.88%)
1.76%
—
21.64
EPS growth%
11.08
11.27
11.46
10.94
10.26
11.33
11.59
13.87
14.75
17.30
25.04
13.87
11.39
18
15.69
Bookvalue per shkr
10.39
11.89
11.45
12.88
14.42
13.44
14.45
15.54
17.49
16.41
10.25
2.62%
3.74%
—
14.48
FCF per sharekr
23.15
23.23
26.49
28.42
30.73
34.71
38.11
38.57
41.36
44.33
9.04
7.60%
6.66%
—
9.12
Dividend per shkr
4.44
4.75
4.96
5.68
6.54
7.85
7.66
8.56
9.02
10.92
5.39
10.80%
9.15%
—
23.48
Div yield (avg)%
24.74
22.31
20.86
20.50
19.02
19.79
17.14
16.89
14.45
13.20
6.87
16.89
19.40
26
24.77
Payout ratio%
30.40
28.75
28.81
26.63
28.40
28.53
27.57
27.52
27.04
26.61
24.89
27.52
27.98
84
40.97
Shares (diluted)M
61.47
64.11
72.26
77.96
89.19
94.80
100.4
103.3
101.2
103.4
41.79
2.99%
6.57%
69
5.26
Buyback yield%
14.25
16.79
15.05
13.23
14.07
16.11
15.62
14.03
11.99
12.24
27.79
14.03
14.16
50
1.561
D/E ratiox
2.364
2.441
2.343
2.300
2.321
2.573
2.779
2.652
2.517
2.763
1.529
2.652
2.479
25
0.468
Enterprise valuekr B
3.232
3.540
4.114
4.170
4.149
4.464
4.991
5.871
6.055
6.594
1.798
9.71%
8.04%
47
2.075
LT debtkr B
1.360
1.402
1.567
1.786
2.031
1.873
2.100
2.095
1.902
1.739
0.385
(3.06%)
2.01%
55
Cost of revenue
3.14%
1.00×
Operating expenses
2.37%
0.93×
Property and equipment
14.48%
Spread over hurdle
(7.36%)