0.246
Revenuekr B
0.999
1.000
0.999
0.997
0.992
1.016
1.042
1.050
1.066
1.076
0.271
1.64%
1.10%
58
12.11
Revenue growth%
17.78
20.51
17.53
18.76
20.93
19.87
17.51
20.17
21.34
23.64
26.41
20.17
20.02
49
10.99
Gross margin%
5.66
6.59
4.29
6.44
4.43
6.63
8.05
10.11
9.74
8.75
27.09
8.75
6.61
11
17.97
Operating margin%
24.70
27.10
30.06
28.95
26.22
24.43
22.05
19.20
18.83
21.10
24.41
21.10
24.57
84
4.12
Net margin%
19.03
21.46
24.16
25.86
24.37
22.67
23.93
21.29
21.00
18.96
4.94
21.29
22.06
61
19.90
P/E ratio (avg)x
12.52
11.38
10.19
9.566
9.946
10.84
10.08
11.20
10.82
10.34
28.64
10.82
10.58
93
19.24
EV/EBITx
38.85
37.32
43.25
47.37
54.78
62.63
58.63
67.12
70.79
74.42
32.96
67.12
56.71
50
23.19
FCF yield (avg)%
4.70
5.52
8.18
6.74
8.72
6.94
5.76
7.49
6.02
7.97
28.14
6.94
6.84
25
13.15
FCF margin%
19.18
20.56
18.87
21.69
24.20
23.10
21.67
19.97
20.43
22.07
11.49
21.67
21.11
51
1.020
FCF / Net incomex
0.608
0.547
0.513
0.527
0.480
0.523
0.539
0.559
0.514
0.534
1.341
0.534
0.530
15
11.30
ROIC%
7.93
9.65
6.76
8.32
10.42
13.12
12.95
15.90
17.84
18.85
13.06
15.90
11.69
24
14.27
Return on equity%
2.97
3.65
5.21
7.23
9.29
6.65
6.18
4.76
1.99
0.64
23.66
4.76
4.98
46
10.10
Return on assets%
19.95
21.85
24.31
23.66
23.01
25.12
26.39
25.20
27.49
29.46
26.10
26.39
24.71
68
1.67
EPSkr
5.07
5.51
5.29
5.37
5.77
5.64
6.35
7.14
7.89
7.90
1.78
6.49%
5.57%
—
12.77
EPS growth%
18.72
21.12
19.48
21.33
21.56
23.16
20.86
20.39
18.85
19.17
21.49
20.39
20.63
50
8.22
Bookvalue per shkr
3.72
3.89
4.37
4.24
4.07
3.80
3.47
3.90
4.38
4.18
2.85
0.52%
0.66%
—
2.56
FCF per sharekr
11.03
12.12
13.85
14.29
14.70
15.36
15.16
17.72
17.79
19.92
2.66
6.27%
7.86%
—
6.48
Dividend per shkr
11.98
13.77
14.71
16.80
18.11
20.82
23.75
25.95
28.36
33.68
7.27
13.21%
11.15%
—
12.54
Div yield (avg)%
26.18
27.88
25.79
23.81
20.82
19.84
18.74
19.14
16.87
17.70
19.12
18.74
20.33
77
19.42
Payout ratio%
4.85
2.08
0.83
2.21
0.40
0.75
0.40
0.40
1.09
0.40
4.94
0.40
0.79
53
85.81
Shares (diluted)M
150.8
157.2
179.1
205.2
202.2
212.3
231.3
230.6
225.3
241.8
85.86
3.64%
5.88%
7
18.29
Buyback yield%
25.65
23.47
21.97
23.38
22.04
24.09
27.08
27.80
26.77
29.34
7.19
27.08
24.87
8
0.953
D/E ratiox
0.612
0.640
0.746
0.820
0.921
0.893
0.931
0.932
0.916
0.897
1.738
0.916
0.895
16
136.6
Enterprise valuekr M
133.8
131.2
137.0
138.1
156.8
168.1
160.8
151.2
143.2
141.5
542.8
(2.02%)
1.23%
26
114.2
LT debtkr M
400.2
374.8
341.4
365.8
374.5
382.6
325.4
274.3
274.3
245.2
558.6
(8.12%)
(5.08%)
66
Cost of revenue
0.94%
0.98×
Operating expenses
1.31%
1.02×
Spread over hurdle
17.14%