1.164
Revenuekr B
2.289
2.329
2.382
2.441
2.462
2.498
2.471
2.549
2.529
2.583
1.277
0.96%
1.47%
18
5.78
Revenue growth%
23.04
22.45
20.20
21.17
20.68
18.22
20.14
17.22
18.57
20.82
11.23
18.57
20.44
68
10.48
Gross margin%
8.44
10.66
10.91
9.71
9.06
10.29
12.42
12.48
14.74
16.99
4.93
12.48
10.79
64
27.48
Operating margin%
3.28
3.91
4.61
5.66
4.84
6.96
7.69
6.35
8.33
8.51
29.16
7.69
6.00
38
12.84
Net margin%
31.02
30.50
27.97
25.97
24.13
23.39
24.01
26.10
27.67
28.86
3.94
26.10
26.88
11
23.28
P/E ratio (avg)x
17.12
18.24
19.11
19.80
19.57
20.13
21.17
22.74
23.83
23.31
16.90
22.74
19.97
77
18.12
EV/EBITx
49.08
52.01
54.19
52.53
53.90
54.33
53.32
51.17
48.90
56.76
23.61
53.32
52.92
89
14.53
FCF yield (avg)%
21.17
23.81
24.54
24.57
23.78
24.94
27.54
28.89
27.96
29.64
16.20
27.96
24.76
68
8.36
FCF margin%
14.00
13.48
12.93
13.75
14.08
14.07
14.58
15.97
13.69
16.29
11.77
14.58
14.04
35
1.600
FCF / Net incomex
0.660
0.581
0.640
0.628
0.548
0.545
0.526
0.527
0.543
0.491
1.021
0.527
0.546
27
10.38
ROIC%
18.91
20.01
18.53
16.73
14.53
14.53
16.13
14.27
12.82
9.88
16.85
14.27
15.33
41
2.51
Return on equity%
1.29
0.40
3.40
2.30
3.10
4.06
1.63
0.40
2.59
0.40
24.71
1.63
1.97
89
7.83
Return on assets%
7.70
8.36
8.49
10.88
13.12
15.48
16.92
14.31
17.09
15.28
22.16
15.48
13.72
76
11.81
EPSkr
11.23
11.95
11.48
9.94
8.76
9.30
8.29
7.63
8.12
7.14
12.89
(4.01%)
(5.50%)
—
19.19
EPS growth%
9.96
10.92
10.99
13.29
14.35
13.39
11.16
12.85
11.88
14.40
27.97
12.85
12.37
32
12.26
Bookvalue per shkr
22.40
21.80
22.86
25.23
27.73
26.15
27.11
28.17
28.67
28.10
12.50
0.27%
2.83%
—
17.60
FCF per sharekr
10.90
10.21
9.24
10.12
9.73
9.09
8.28
7.40
7.62
7.49
10.36
(5.09%)
(3.50%)
—
9.13
Dividend per shkr
32.62
32.09
31.02
31.85
34.36
37.44
41.67
47.72
46.19
52.05
23.36
8.67%
6.24%
—
28.40
Div yield (avg)%
13.99
15.38
14.08
14.17
13.20
13.87
15.37
16.57
16.68
15.37
2.00
15.37
14.77
30
24.55
Payout ratio%
9.46
8.19
11.17
8.32
7.29
8.19
10.03
8.79
7.30
4.41
8.34
8.19
8.26
33
75.92
Shares (diluted)M
128.8
148.2
156.6
169.6
185.8
193.9
206.0
243.0
265.5
260.4
76.17
6.98%
9.05%
37
18.16
Buyback yield%
0.40
0.40
0.40
3.26
5.41
2.50
3.08
0.40
1.29
2.74
23.91
2.50
1.89
39
1.687
D/E ratiox
1.678
1.669
1.838
1.849
1.805
2.077
2.139
2.428
2.703
2.999
1.026
2.428
1.963
13
0.508
Enterprise valuekr B
2.016
2.123
2.307
2.423
2.454
2.607
2.682
2.523
2.335
2.236
2.379
(1.84%)
0.50%
48
1.989
LT debtkr B
2.522
2.710
3.062
3.156
2.945
2.967
3.093
3.070
3.418
3.516
2.345
3.61%
3.14%
62
Cost of revenue
1.71%
1.02×
Operating expenses
0.87%
0.94×
Cash and investments
16.12%
Spread over hurdle
21.67%