1.369
Revenuekr B
2.866
2.886
2.991
3.072
3.122
3.153
3.258
3.388
3.422
3.436
1.482
1.94%
2.24%
89
28.00
Revenue growth%
1.18
0.40
0.40
1.03
1.65
4.45
2.95
4.79
6.44
8.13
22.20
4.79
2.30
54
22.54
Gross margin%
22.43
25.08
22.13
23.99
24.89
24.82
23.14
25.46
27.64
25.17
6.24
25.17
24.86
50
14.67
Operating margin%
5.62
7.30
6.74
6.76
6.95
7.06
7.60
8.07
10.83
13.23
11.03
8.07
7.18
90
6.97
Net margin%
14.59
16.55
17.63
15.26
17.53
15.16
14.05
15.62
15.69
13.62
14.99
15.16
15.44
94
18.39
P/E ratio (avg)x
36.93
41.59
47.56
49.47
51.86
56.65
56.03
57.03
65.09
71.07
33.02
57.03
53.94
82
18.80
EV/EBITx
25.58
26.65
27.32
29.39
32.74
32.30
31.71
35.01
40.80
38.61
24.62
35.01
32.00
82
6.48
FCF yield (avg)%
20.14
21.74
22.62
24.43
21.74
20.52
22.11
21.15
18.86
20.51
20.33
20.52
21.44
27
20.89
FCF margin%
15.66
17.56
19.09
20.79
22.21
21.99
22.88
23.33
24.68
24.15
27.31
23.33
22.10
10
0.350
FCF / Net incomex
0.852
0.820
0.830
0.933
0.959
1.056
1.046
1.119
1.063
1.138
1.449
1.063
1.002
34
10.27
ROIC%
26.41
26.65
28.88
30.02
32.43
29.73
30.34
28.96
28.22
27.25
3.89
28.96
28.92
9
22.72
Return on equity%
10.75
7.99
8.14
8.23
6.62
7.08
9.92
8.28
7.08
6.53
12.14
7.08
8.06
76
6.44
Return on assets%
21.51
20.35
19.62
21.23
18.41
19.30
17.92
19.34
18.44
19.63
17.88
19.30
19.48
93
10.91
EPSkr
42.83
46.17
49.22
53.01
55.43
58.87
58.16
65.26
68.04
64.21
11.99
2.98%
5.02%
—
10.87
EPS growth%
0.40
0.40
0.40
0.40
1.35
0.59
1.78
0.67
0.80
0.40
29.42
0.67
0.49
29
23.53
Bookvalue per shkr
39.70
42.72
45.15
52.87
59.96
58.04
59.46
65.08
63.74
63.49
10.12
1.15%
4.72%
—
18.62
FCF per sharekr
7.63
8.98
8.73
9.64
9.86
11.59
13.52
13.00
13.50
13.84
14.28
7.00%
7.94%
—
20.76
Dividend per shkr
17.33
16.35
15.62
13.21
11.82
11.68
10.75
10.80
11.12
9.68
13.38
(3.93%)
(5.45%)
—
27.95
Div yield (avg)%
11.71
12.65
9.84
11.52
10.36
10.23
11.59
11.68
8.93
6.21
17.04
10.23
10.94
39
19.00
Payout ratio%
2.05
3.68
4.32
1.34
0.40
0.40
3.34
0.49
1.38
2.42
4.76
1.38
1.71
46
111.3
Shares (diluted)M
92.24
82.83
71.09
66.49
68.18
58.25
53.26
52.73
48.98
41.87
111.8
(9.29%)
(7.63%)
43
28.32
Buyback yield%
26.87
26.37
23.71
21.49
21.45
18.82
16.76
14.04
15.25
13.76
2.86
15.25
20.14
28
0.943
D/E ratiox
1.031
1.035
1.031
1.018
1.014
1.062
1.029
1.024
1.030
1.133
0.380
1.030
1.031
84
1.745
Enterprise valuekr B
1.834
2.060
2.413
2.740
3.284
3.457
3.788
4.255
4.701
4.584
2.075
6.90%
9.26%
29
0.348
LT debtkr B
0.427
0.453
0.490
0.516
0.550
0.606
0.682
0.658
0.677
0.682
1.457
4.40%
4.75%
83
Cost of revenue
1.66%
0.94×
Operating expenses
2.63%
1.04×
Property and equipment
13.98%
Spread over hurdle
21.82%