13.30
Revenuekr B
37.12
39.00
40.52
42.63
44.71
47.91
49.71
51.41
55.54
57.45
13.92
5.14%
4.91%
82
25.11
Revenue growth%
9.02
10.20
10.79
9.71
8.09
8.54
5.65
8.54
6.73
4.89
19.83
6.73
8.54
77
9.20
Gross margin%
15.72
14.52
12.00
13.54
11.99
14.39
14.03
12.00
11.13
9.40
23.98
12.00
12.77
39
15.66
Operating margin%
3.68
2.95
3.58
1.95
2.28
0.65
2.99
0.69
0.40
3.05
27.98
0.69
2.61
46
7.34
Net margin%
7.60
6.57
4.14
5.72
6.89
9.65
9.27
7.11
7.62
8.52
2.62
8.52
7.36
20
37.73
P/E ratio (avg)x
36.14
37.11
35.87
34.63
34.96
38.80
43.82
42.15
41.42
39.77
7.266
41.42
37.95
37
31.16
EV/EBITx
17.15
18.26
16.44
15.24
14.80
13.85
14.09
15.36
15.98
14.57
37.85
14.57
15.30
47
27.60
FCF yield (avg)%
15.89
14.03
15.80
13.58
15.91
18.16
20.73
20.73
18.86
17.45
10.10
18.86
16.68
20
13.36
FCF margin%
14.17
11.26
13.64
14.99
17.60
15.92
17.32
19.53
20.09
22.15
21.73
19.53
16.62
90
1.159
FCF / Net incomex
1.332
1.528
1.653
1.927
2.296
2.278
2.616
2.776
3.117
3.125
1.585
2.776
2.287
27
21.48
ROIC%
1.66
4.18
2.95
0.88
0.40
0.40
1.70
1.10
0.77
3.61
14.62
1.10
1.38
87
13.98
Return on equity%
1.74
2.71
1.72
2.31
4.21
6.00
7.68
7.56
6.09
7.88
6.03
7.56
5.11
29
16.73
Return on assets%
20.18
21.67
20.96
22.16
20.48
19.21
21.11
18.70
16.26
18.16
23.55
18.70
20.33
83
20.03
EPSkr
74.86
88.25
106.71
116.05
119.72
142.82
170.12
182.46
218.78
227.48
21.64
13.70%
13.15%
—
2.15
EPS growth%
11.04
12.10
13.92
12.73
13.61
11.18
9.99
12.07
12.99
13.94
8.06
12.07
12.42
31
14.59
Bookvalue per shkr
44.42
46.39
43.92
41.81
43.61
42.17
39.77
43.17
40.14
43.43
53.63
(0.08%)
(1.27%)
—
38.55
FCF per sharekr
66.28
59.21
54.89
59.00
59.86
57.62
51.59
56.12
59.32
65.19
17.24
1.72%
0.01%
—
59.37
Dividend per shkr
102.54
98.25
110.11
113.30
130.38
144.35
165.64
172.73
171.43
190.38
30.07
7.86%
7.11%
—
7.46
Div yield (avg)%
12.21
14.23
15.10
14.17
15.46
14.74
16.94
16.43
16.76
15.27
26.96
16.43
15.18
7
7.45
Payout ratio%
9.66
8.82
9.77
11.64
13.66
14.09
15.74
15.00
13.06
10.64
22.56
14.09
12.35
63
423.9
Shares (diluted)M
469.7
442.4
454.0
457.9
506.4
463.9
427.5
451.2
429.4
398.2
408.4
(4.69%)
(1.94%)
11
25.38
Buyback yield%
10.39
7.63
5.38
5.51
8.39
8.96
9.83
10.42
8.38
9.00
6.89
9.00
8.68
81
0.255
D/E ratiox
1.113
1.198
1.138
1.117
1.135
1.061
1.156
1.125
1.249
1.401
0.999
1.156
1.137
75
36.88
Enterprise valuekr B
51.58
51.74
59.48
59.98
64.76
76.04
91.66
108.6
125.0
149.0
33.93
18.12%
13.03%
36
11.01
LT debtkr B
41.48
39.64
39.45
37.35
34.54
30.72
26.92
27.37
25.25
24.84
25.21
(6.38%)
(5.49%)
85
Cost of revenue
4.91%
1.00×
Operating expenses
5.00%
1.01×
Goodwill & intangibles
21.33%
Property and equipment
16.80%
Spread over hurdle
11.38%