0.908
Revenuekr B
1.878
1.904
1.907
1.904
1.945
1.964
2.003
1.989
2.008
2.013
0.942
0.69%
0.59%
45
4.86
Revenue growth%
13.08
14.21
13.18
13.70
16.52
16.24
14.68
17.65
20.22
22.19
28.81
17.65
15.46
83
4.94
Gross margin%
26.21
28.33
27.48
29.42
30.45
28.61
26.09
28.68
26.51
24.85
21.93
26.51
27.90
66
10.36
Operating margin%
19.38
21.54
21.82
19.00
21.05
18.08
16.56
18.74
19.20
16.26
12.17
18.08
19.10
34
6.11
Net margin%
3.32
3.14
1.89
2.96
4.54
6.46
4.58
5.38
3.97
5.54
28.26
5.38
4.26
45
24.63
P/E ratio (avg)x
37.61
43.28
49.11
49.23
53.14
56.23
67.04
73.95
77.98
80.77
28.81
73.95
54.69
87
17.96
EV/EBITx
17.38
18.48
16.82
15.53
15.81
17.60
18.67
16.88
15.26
15.26
33.10
16.88
16.85
45
28.65
FCF yield (avg)%
13.76
16.30
18.61
18.66
17.11
14.38
14.13
14.05
12.16
13.92
6.17
14.05
14.25
50
19.62
FCF margin%
19.96
18.01
16.25
14.90
16.72
16.17
15.25
17.84
15.08
13.68
25.58
15.25
16.21
17
1.348
FCF / Net incomex
0.298
0.254
0.236
0.202
0.215
0.222
0.239
0.211
0.230
0.203
1.758
0.222
0.226
29
13.82
ROIC%
14.00
12.84
12.76
14.99
15.70
15.82
17.11
15.55
12.64
12.07
11.99
15.55
14.49
29
13.79
Return on equity%
14.25
15.90
14.97
14.25
12.83
13.77
13.51
15.17
13.21
12.68
21.91
13.51
14.01
31
9.14
Return on assets%
0.40
0.40
0.40
3.28
1.37
1.90
3.32
3.26
2.30
0.81
24.38
2.30
1.64
11
27.86
EPSkr
15.36
17.33
16.79
16.11
15.54
15.58
16.16
15.38
16.34
17.93
29.71
2.91%
2.57%
—
18.35
EPS growth%
10.50
12.39
10.23
10.40
8.31
5.52
5.52
8.48
6.18
7.81
17.34
6.18
8.40
26
27.33
Bookvalue per shkr
14.09
12.08
11.78
12.22
12.11
12.54
13.10
13.16
13.31
12.99
13.03
1.41%
(0.07%)
—
19.38
FCF per sharekr
37.88
43.21
43.16
49.37
57.18
61.25
68.06
76.86
83.77
88.29
9.98
9.08%
8.89%
—
10.16
Dividend per shkr
5.37
5.96
7.02
8.07
8.45
9.28
9.63
9.86
9.54
10.08
6.80
3.60%
6.17%
—
9.97
Div yield (avg)%
0.40
2.23
4.15
5.64
6.55
8.55
9.07
9.29
11.14
10.04
4.72
9.29
7.55
8
2.85
Payout ratio%
22.71
20.49
17.70
15.49
15.90
18.33
19.99
19.53
19.68
18.52
2.89
19.53
19.03
7
50.62
Shares (diluted)M
48.09
45.90
45.92
48.92
45.66
46.97
52.46
51.38
55.41
62.07
50.75
6.33%
2.70%
32
23.25
Buyback yield%
29.70
28.64
29.08
28.74
26.61
25.49
23.18
24.29
25.71
28.56
14.74
25.49
27.59
19
0.378
D/E ratiox
0.372
0.346
0.313
0.324
0.323
0.303
0.261
0.251
0.252
0.225
1.710
0.252
0.308
60
607.9
Enterprise valuekr M
153.0
149.3
172.1
196.9
204.1
230.2
214.6
203.2
221.8
247.8
653.6
3.96%
4.95%
45
1.527
LT debtkr B
0.426
0.463
0.442
0.503
0.493
0.491
0.482
0.506
0.529
0.518
1.266
1.02%
1.82%
48
Cost of revenue
0.68%
1.01×
Operating expenses
0.29%
0.97×
Goodwill & intangibles
16.41%
Spread over hurdle
15.13%