5.180
Revenuekr B
9.602
10.28
10.96
11.63
12.54
13.08
13.79
14.34
14.91
16.15
5.600
5.18%
6.15%
53
6.19
Revenue growth%
24.60
24.78
21.88
21.94
23.07
24.80
26.63
27.55
25.69
23.10
4.84
25.69
24.69
44
10.29
Gross margin%
10.85
12.74
12.55
11.86
8.96
10.64
7.67
6.59
3.73
2.17
29.06
6.59
9.80
22
4.19
Operating margin%
11.29
13.85
13.45
12.05
12.47
12.54
14.09
16.59
13.81
11.55
4.18
13.81
13.00
16
5.26
Net margin%
19.79
19.40
20.55
19.93
22.19
24.38
23.90
21.48
24.10
21.50
20.88
23.90
21.49
93
9.402
P/E ratio (avg)x
31.19
33.02
35.23
33.73
35.19
39.19
40.35
43.53
47.62
53.71
10.23
43.53
37.21
15
9.079
EV/EBITx
32.06
35.28
35.52
37.20
38.84
35.85
32.17
30.96
33.00
36.04
20.02
33.00
35.40
61
23.89
FCF yield (avg)%
13.61
11.03
13.01
13.49
12.46
14.86
16.20
16.25
19.00
16.32
5.08
16.25
14.23
62
29.06
FCF margin%
19.43
17.33
19.68
22.48
20.95
18.80
16.84
15.21
17.34
18.21
6.03
17.34
18.51
13
0.389
FCF / Net incomex
0.788
0.737
0.726
0.677
0.710
0.663
0.675
0.720
0.778
0.808
1.174
0.720
0.723
76
18.46
ROIC%
0.72
0.40
0.90
0.40
0.40
0.40
1.85
2.48
3.66
1.15
8.10
1.85
0.81
48
25.01
Return on equity%
22.46
23.30
20.92
20.87
20.41
19.95
20.43
18.45
17.69
20.29
2.09
19.95
20.42
28
22.83
Return on assets%
21.78
21.48
20.16
19.20
21.85
21.13
21.94
23.68
20.94
19.76
23.80
21.13
21.31
11
53.02
EPSkr
96.94
113.85
124.53
122.27
145.88
168.53
202.70
201.05
209.17
214.81
56.44
8.05%
8.87%
—
18.90
EPS growth%
1.12
0.40
0.40
0.40
0.86
2.85
4.94
2.27
4.56
6.40
2.14
4.56
1.70
7
16.94
Bookvalue per shkr
74.71
72.38
67.01
69.47
64.68
65.89
74.92
68.31
66.38
73.88
24.23
2.70%
(0.58%)
—
24.18
FCF per sharekr
31.69
32.66
34.75
33.15
35.84
34.44
36.92
32.56
35.19
36.99
72.90
0.64%
2.60%
—
22.50
Dividend per shkr
87.62
99.86
108.94
117.15
128.32
126.73
119.71
116.39
110.79
106.89
18.36
(3.59%)
3.24%
—
17.26
Div yield (avg)%
20.02
19.09
20.15
18.37
16.97
19.17
18.07
20.40
19.85
17.94
6.73
19.17
19.13
35
6.22
Payout ratio%
24.02
26.11
26.69
27.82
25.57
24.91
22.22
22.36
20.73
22.10
16.51
22.22
24.46
12
138.2
Shares (diluted)M
141.7
141.2
143.3
142.2
130.3
131.7
123.6
128.9
129.0
125.1
137.8
(0.81%)
(2.26%)
64
27.65
Buyback yield%
30.72
30.32
32.03
31.65
30.46
27.79
27.90
28.53
28.59
31.54
14.92
28.53
30.39
39
1.737
D/E ratiox
1.684
1.637
1.595
1.552
1.584
1.664
1.863
2.102
2.082
2.147
1.703
2.082
1.674
28
9.753
Enterprise valuekr B
3.130
3.157
3.394
3.330
3.400
3.670
3.384
3.526
3.699
3.974
9.350
3.17%
1.82%
35
9.678
LT debtkr B
4.225
4.467
4.390
5.118
5.172
5.742
5.722
5.763
6.709
7.264
13.47
7.03%
6.21%
58
Cost of revenue
6.31%
1.02×
Operating expenses
5.82%
0.97×
Goodwill & intangibles
16.94%
Property and equipment
14.92%
Spread over hurdle
22.71%