0.121
Revenuekr B
2.044
2.049
2.115
2.180
2.205
2.218
2.238
2.273
2.384
2.448
0.132
2.12%
2.14%
69
15.92
Revenue growth%
21.37
21.55
23.23
23.08
23.91
22.67
21.86
22.32
23.97
25.09
6.46
22.67
22.87
44
17.81
Gross margin%
16.97
17.05
17.48
17.98
15.31
17.89
18.15
16.40
13.96
15.86
18.64
16.40
17.01
36
16.31
Operating margin%
27.70
29.42
29.98
31.07
32.77
35.56
33.12
31.78
32.08
30.23
15.12
32.08
31.42
56
6.76
Net margin%
23.21
25.45
24.53
26.20
23.78
25.22
24.58
25.27
24.83
23.51
2.55
24.83
24.71
85
28.80
P/E ratio (avg)x
39.46
41.35
41.00
42.81
44.00
42.07
46.13
43.42
45.82
43.62
24.06
43.62
43.11
56
14.02
EV/EBITx
43.34
39.04
42.14
40.23
43.15
44.71
42.31
47.72
53.50
56.04
13.28
47.72
43.24
77
13.98
FCF yield (avg)%
20.96
18.77
18.31
19.09
17.65
19.13
17.78
17.86
17.63
19.54
18.83
17.86
18.54
19
12.29
FCF margin%
21.55
20.68
23.53
20.88
20.85
18.96
21.02
19.88
19.71
21.67
22.68
19.88
20.86
85
1.273
FCF / Net incomex
0.583
0.563
0.636
0.744
0.762
0.811
0.886
1.038
0.999
1.020
1.684
0.999
0.787
76
18.26
ROIC%
8.73
5.80
5.59
3.50
4.09
4.08
2.36
4.12
6.55
5.92
9.14
4.12
4.85
68
11.96
Return on equity%
11.71
13.54
13.40
12.57
14.80
17.57
18.17
18.95
20.83
19.86
15.04
18.95
16.18
72
18.04
Return on assets%
18.10
19.49
17.16
15.68
17.94
18.58
17.97
16.97
19.58
21.25
29.19
18.58
18.04
53
6.84
EPSkr
12.22
14.33
15.03
16.34
17.61
17.16
18.51
20.96
23.39
27.14
7.39
9.04%
10.17%
—
16.94
EPS growth%
12.61
13.07
13.99
15.64
15.47
18.28
17.70
18.87
18.01
17.49
24.82
18.01
16.57
68
4.35
Bookvalue per shkr
4.09
4.15
3.96
3.68
3.69
4.04
3.79
4.22
4.84
4.84
5.01
5.58%
2.46%
—
2.29
FCF per sharekr
5.69
5.95
6.63
7.21
7.05
8.32
8.31
8.71
9.11
10.57
1.48
8.43%
7.09%
—
2.63
Dividend per shkr
2.20
2.42
2.51
2.31
2.12
2.08
2.26
2.09
1.93
2.03
1.14
(0.84%)
(2.21%)
—
23.49
Div yield (avg)%
27.01
29.47
29.84
28.41
28.38
25.66
23.71
24.09
23.66
21.71
7.84
23.71
26.34
73
28.64
Payout ratio%
10.49
8.67
6.20
7.83
7.87
9.67
11.23
8.70
6.79
9.03
3.70
9.03
8.68
28
304.1
Shares (diluted)M
389.2
443.5
503.4
520.0
534.9
570.4
656.0
700.3
652.6
643.4
312.0
3.76%
5.40%
26
12.30
Buyback yield%
16.52
19.12
18.58
15.67
14.59
13.81
11.58
9.20
7.91
9.19
22.57
9.20
14.20
66
0.924
D/E ratiox
0.950
0.912
0.906
0.984
1.062
1.000
1.047
1.048
1.072
0.999
1.740
1.047
0.999
16
0.762
Enterprise valuekr B
1.280
1.191
1.192
1.264
1.406
1.326
1.523
1.428
1.339
1.401
1.901
(0.06%)
1.60%
66
2,037
LT debtkr M
552.9
578.7
567.8
549.2
564.1
624.9
665.3
662.1
652.1
703.2
969.2
4.51%
2.38%
59
Cost of revenue
2.14%
1.00×
Operating expenses
1.58%
0.95×
Goodwill & intangibles
20.87%
Spread over hurdle
12.43%