12.51
Revenuekr B
8.537
9.254
10.15
10.74
11.89
12.88
13.80
14.91
15.99
17.20
13.23
7.66%
7.97%
20
23.68
Revenue growth%
14.98
13.65
14.83
16.53
14.86
17.41
16.63
16.88
19.42
19.34
5.59
17.41
16.58
82
21.29
Gross margin%
30.54
33.04
35.51
35.40
32.74
32.25
29.42
28.09
29.70
30.65
5.30
29.70
31.45
89
25.37
Operating margin%
25.66
26.22
29.00
26.17
28.77
26.27
26.36
24.38
21.98
22.15
24.85
24.38
26.20
76
7.42
Net margin%
31.26
33.10
33.87
35.43
35.54
32.73
35.41
37.94
37.20
38.90
12.80
37.20
35.42
14
21.49
P/E ratio (avg)x
18.32
19.33
18.87
19.87
21.91
23.14
26.34
29.85
27.21
25.13
35.29
26.34
22.53
58
28.94
EV/EBITx
26.02
29.04
26.31
26.39
25.55
23.25
22.58
22.82
22.28
22.53
37.46
22.58
24.40
25
10.53
FCF yield (avg)%
24.59
26.71
26.27
27.14
30.06
28.60
25.82
25.27
27.56
29.79
21.96
27.56
26.92
62
16.80
FCF margin%
7.99
6.92
5.36
2.95
1.49
0.40
0.40
0.78
2.12
2.93
23.50
0.78
2.53
48
1.729
FCF / Net incomex
1.904
2.056
2.107
2.130
2.227
2.458
2.649
2.873
3.023
3.161
1.321
2.873
2.342
56
18.93
ROIC%
19.97
22.85
23.82
25.08
25.07
26.56
23.68
23.66
22.79
20.33
9.63
23.66
23.67
56
28.30
Return on equity%
6.93
5.47
7.51
7.24
9.69
11.69
8.83
9.51
7.81
7.80
24.56
8.83
7.81
54
16.79
Return on assets%
21.72
24.56
24.23
26.37
29.16
27.13
28.00
30.66
28.94
28.46
12.42
28.46
27.56
71
15.39
EPSkr
13.25
11.44
12.15
10.57
10.28
9.84
10.57
10.59
9.64
8.90
15.85
(2.83%)
(4.49%)
—
23.42
EPS growth%
22.91
24.27
23.90
24.00
21.49
18.61
21.05
19.40
16.69
15.97
8.31
18.61
21.27
20
14.31
Bookvalue per shkr
7.58
7.31
7.95
8.62
9.50
9.55
9.25
9.08
9.21
9.67
2.95
0.36%
2.57%
—
7.87
FCF per sharekr
10.54
10.26
11.85
12.86
14.13
15.04
17.54
18.56
18.97
19.53
15.33
6.69%
7.75%
—
10.42
Dividend per shkr
6.10
6.08
6.66
6.00
5.37
5.79
6.47
5.98
5.93
6.60
8.89
4.20%
(0.32%)
—
4.45
Div yield (avg)%
7.51
6.09
4.57
2.80
4.74
4.11
5.98
4.83
2.29
0.40
26.94
4.11
4.66
46
3.12
Payout ratio%
21.11
22.31
22.75
22.46
21.01
22.35
23.87
22.18
22.92
22.96
28.77
22.92
22.41
5
261.9
Shares (diluted)M
302.5
315.3
327.3
343.9
371.5
409.5
366.5
353.5
353.2
375.3
262.8
0.21%
1.87%
59
6.20
Buyback yield%
17.67
19.65
21.55
22.67
21.67
21.04
23.96
23.76
25.70
26.11
19.99
23.96
22.17
71
1.642
D/E ratiox
1.237
1.144
1.231
1.309
1.335
1.344
1.218
1.174
1.086
1.155
1.775
1.174
1.225
36
8.442
Enterprise valuekr B
12.11
11.89
11.84
12.24
11.20
10.13
9.119
9.245
9.874
10.92
2.501
(0.51%)
(1.32%)
77
2.578
LT debtkr B
0.489
0.482
0.459
0.413
0.391
0.419
0.357
0.322
0.307
0.270
1.138
(7.16%)
(6.59%)
26
Cost of revenue
7.97%
1.00×
Operating expenses
8.36%
1.04×
Goodwill & intangibles
20.23%
Spread over hurdle
(2.60%)