14.44
Revenuekr B
20.44
20.92
21.93
22.43
22.45
23.48
24.50
24.91
25.91
26.03
14.78
3.00%
2.70%
47
29.29
Revenue growth%
27.58
26.81
28.04
30.00
30.26
30.95
32.71
33.64
33.85
33.84
10.71
33.64
30.61
85
21.95
Gross margin%
18.14
20.40
19.42
19.52
18.38
19.46
21.86
23.98
25.51
23.63
12.92
23.63
19.96
43
26.68
Operating margin%
11.70
9.48
9.59
10.19
12.90
13.09
10.47
10.74
11.36
13.32
9.57
11.36
11.05
61
18.93
Net margin%
3.47
1.02
2.44
0.40
0.40
0.40
0.40
1.45
0.40
0.40
22.41
0.40
0.40
35
32.29
P/E ratio (avg)x
39.13
44.87
43.45
42.37
41.94
45.65
44.54
45.86
53.36
59.00
8.074
45.86
44.71
85
24.36
EV/EBITx
39.80
40.65
45.78
45.52
46.14
48.77
52.97
61.98
73.85
88.68
30.74
61.98
47.46
95
4.82
FCF yield (avg)%
21.39
20.18
17.50
15.62
16.14
16.65
17.74
19.77
18.83
17.15
2.90
17.74
17.62
25
13.42
FCF margin%
15.32
15.60
14.08
15.06
14.40
16.33
13.68
14.69
11.85
10.43
20.80
13.68
14.55
38
0.468
FCF / Net incomex
1.521
1.539
1.747
2.051
2.158
2.388
2.660
3.052
3.308
3.227
0.629
3.052
2.273
24
26.12
ROIC%
0.40
0.40
0.40
0.91
0.40
2.04
1.93
2.28
4.02
2.68
12.39
2.28
1.42
54
24.53
Return on equity%
21.64
21.88
20.19
21.77
20.68
19.55
22.27
19.87
21.65
21.78
10.95
21.65
21.64
61
2.98
Return on assets%
23.58
23.51
21.01
20.11
21.89
22.85
23.74
22.38
24.67
22.72
16.44
22.85
22.79
70
40.93
EPSkr
10.08
10.73
10.32
9.59
10.04
9.89
9.60
10.42
11.56
10.95
42.90
1.76%
1.26%
—
26.43
EPS growth%
15.38
14.88
14.96
14.82
13.82
13.22
13.61
15.68
17.83
19.53
4.55
15.68
14.92
18
7.71
Bookvalue per shkr
23.66
22.44
23.44
25.50
22.91
22.80
23.88
21.31
18.64
18.16
24.12
(4.53%)
(3.43%)
—
36.84
FCF per sharekr
13.63
12.70
12.58
13.91
15.87
17.90
17.14
19.78
18.55
19.28
23.40
3.97%
4.37%
—
29.95
Dividend per shkr
12.19
13.68
14.34
15.67
16.60
18.91
20.24
21.20
20.13
20.05
32.02
3.85%
5.03%
—
8.92
Div yield (avg)%
6.79
5.59
3.37
0.55
1.11
2.42
4.37
6.17
3.74
5.45
19.20
4.37
4.06
13
14.11
Payout ratio%
0.40
0.40
1.91
1.10
0.62
0.40
0.40
0.40
2.68
2.87
9.63
0.40
0.51
49
266.6
Shares (diluted)M
335.3
325.6
377.3
367.6
356.3
329.1
343.2
321.5
310.6
306.9
270.0
(2.94%)
(1.21%)
30
12.78
Buyback yield%
20.20
18.53
17.24
16.03
18.82
21.71
20.35
23.15
25.71
25.32
4.85
23.15
20.28
90
0.919
D/E ratiox
2.061
2.345
2.666
3.014
3.259
3.224
3.336
3.448
3.545
3.773
0.805
3.448
3.242
88
5.382
Enterprise valuekr B
3.864
3.989
3.909
4.307
4.285
4.157
4.941
4.892
5.618
6.092
12.33
7.29%
5.19%
38
6.906
LT debtkr B
22.65
22.73
25.68
27.87
27.18
29.29
28.51
31.82
30.56
27.87
11.67
0.50%
1.40%
17
Cost of revenue
3.06%
1.04×
Operating expenses
2.02%
0.94×
Goodwill & intangibles
18.35%
Cash and investments
15.27%
Spread over hurdle
(2.27%)