0.977
Revenuekr B
2.235
2.301
2.416
2.588
2.793
2.912
3.086
3.211
3.414
3.517
1.040
4.72%
5.01%
70
14.47
Revenue growth%
22.63
24.27
24.29
23.65
25.25
23.30
25.59
28.02
26.21
23.62
8.57
25.59
24.28
11
5.35
Gross margin%
0.40
0.40
0.40
1.54
0.40
0.40
0.40
0.76
1.19
3.98
11.71
0.76
0.40
72
15.46
Operating margin%
14.55
12.05
14.72
15.61
13.94
11.11
8.13
10.95
11.34
10.67
3.70
10.95
11.69
43
17.04
Net margin%
21.11
22.93
20.86
23.55
25.85
23.44
24.20
23.45
22.78
21.47
23.45
23.44
23.19
79
22.71
P/E ratio (avg)x
10.20
9.573
8.530
9.304
9.185
8.038
8.753
8.882
7.643
8.190
22.87
8.190
8.818
70
14.42
EV/EBITx
47.50
49.75
50.43
57.88
64.91
64.65
70.61
70.66
79.21
88.65
15.15
70.66
64.78
93
5.15
FCF yield (avg)%
22.58
23.27
24.37
26.45
25.07
25.69
22.69
20.85
17.94
20.73
20.10
20.85
22.98
82
22.71
FCF margin%
19.92
20.12
22.57
25.08
25.54
26.53
27.05
26.14
26.03
27.27
25.73
26.53
25.78
46
0.818
FCF / Net incomex
0.634
0.735
0.686
0.789
0.901
0.923
0.878
0.855
0.911
0.901
0.719
0.901
0.866
75
2.83
ROIC%
19.87
17.54
15.27
13.53
12.10
14.10
13.06
12.49
12.63
14.13
27.90
13.06
13.82
75
18.96
Return on equity%
18.32
18.71
18.24
17.61
18.29
19.72
19.41
19.19
19.23
18.95
30.00
19.23
18.83
27
6.98
Return on assets%
17.87
19.69
20.05
18.18
18.91
17.07
14.26
13.74
15.61
15.47
13.04
15.47
17.47
40
0.49
EPSkr
0.96
1.06
1.14
1.27
1.15
1.16
1.21
1.20
1.10
0.99
0.54
(2.93%)
0.05%
—
24.99
EPS growth%
20.42
22.68
23.12
21.90
23.58
21.43
20.92
18.60
16.78
17.69
15.24
18.60
21.18
37
1.36
Bookvalue per shkr
0.73
0.74
0.81
0.73
0.63
0.55
0.59
0.58
0.60
0.52
1.02
(3.86%)
(3.95%)
—
0.86
FCF per sharekr
2.00
2.16
2.36
2.70
3.10
3.51
3.29
3.65
3.41
3.28
0.69
1.10%
5.16%
—
0.39
Dividend per shkr
1.57
1.50
1.43
1.48
1.72
1.82
2.03
2.35
2.35
2.21
1.47
5.20%
4.55%
—
12.41
Div yield (avg)%
19.24
22.14
21.06
19.94
21.81
23.49
22.11
24.72
26.51
24.67
29.97
24.67
22.13
50
22.14
Payout ratio%
11.35
11.77
14.67
13.23
15.82
16.21
18.55
17.83
18.71
19.58
24.42
18.55
16.01
42
1.043
Shares (diluted)B
1.908
2.258
2.434
2.565
2.947
3.053
3.543
3.587
3.671
3.809
1.050
5.27%
8.88%
33
2.45
Buyback yield%
24.74
25.76
22.99
23.77
25.83
26.50
25.50
26.72
25.23
27.12
18.35
26.50
25.63
37
0.813
D/E ratiox
0.934
0.945
0.891
0.965
0.927
0.798
0.728
0.781
0.850
0.896
1.151
0.798
0.893
21
1.294
Enterprise valuekr B
0.442
0.432
0.450
0.449
0.472
0.546
0.568
0.612
0.671
0.727
2.507
9.02%
5.74%
83
3.648
LT debtkr B
2.215
2.124
1.998
1.907
1.667
1.682
1.506
1.374
1.432
1.430
3.197
(3.02%)
(3.90%)
88
Cost of revenue
5.01%
1.00×
Operating expenses
4.71%
0.97×
Goodwill & intangibles
15.09%
Spread over hurdle
(3.21%)