0.516
Revenuekr B
3.704
3.755
3.812
3.997
4.043
4.239
4.314
4.488
4.573
4.599
0.550
2.61%
2.69%
64
15.42
Revenue growth%
3.48
0.65
0.40
0.40
0.40
0.40
0.40
0.40
1.78
3.47
23.32
0.40
0.40
22
29.14
Gross margin%
25.06
25.74
23.68
21.23
23.89
21.55
20.04
22.92
25.31
24.96
22.12
22.92
23.78
54
20.13
Operating margin%
17.62
19.13
16.64
14.83
13.66
11.01
12.28
14.53
16.59
14.24
20.24
14.24
14.68
12
24.78
Net margin%
12.26
10.66
12.15
12.91
11.23
14.19
12.29
10.91
10.44
9.58
21.39
10.91
11.69
7
6.876
P/E ratio (avg)x
50.62
58.42
59.87
64.84
70.61
76.08
72.89
73.47
79.21
82.02
27.53
76.08
71.75
38
14.01
EV/EBITx
33.16
36.93
41.27
38.03
35.15
31.85
29.05
29.10
31.65
35.47
15.73
31.65
34.16
19
26.51
FCF yield (avg)%
17.57
17.19
16.36
16.21
15.93
14.68
12.48
10.76
10.46
9.87
23.47
10.76
15.31
94
6.73
FCF margin%
7.07
8.60
6.58
4.44
3.10
1.64
2.71
3.61
0.94
0.40
16.03
1.64
3.35
53
1.359
FCF / Net incomex
0.525
0.570
0.580
0.591
0.661
0.794
0.857
0.971
1.165
1.237
0.837
0.971
0.728
85
3.48
ROIC%
23.62
25.42
26.26
27.81
30.46
28.68
29.84
29.52
28.98
29.84
2.27
29.52
28.83
11
23.84
Return on equity%
31.86
34.35
34.09
35.87
36.53
38.50
38.08
37.57
35.14
35.71
20.88
37.57
35.79
68
26.30
Return on assets%
2.60
1.30
0.58
2.70
4.30
6.22
7.77
5.61
2.70
0.40
29.10
5.61
2.70
15
10.73
EPSkr
3.10
2.88
3.29
3.17
3.09
3.02
2.99
3.35
3.81
4.14
11.72
6.03%
4.11%
—
6.87
EPS growth%
17.38
17.79
14.94
16.21
17.97
18.38
17.73
16.60
16.56
18.76
4.66
17.73
17.56
50
4.94
Bookvalue per shkr
9.08
9.00
10.39
12.61
15.06
15.59
17.95
19.28
20.74
22.09
10.44
7.96%
10.65%
—
9.63
FCF per sharekr
4.20
4.05
4.50
4.54
4.80
4.41
4.71
4.44
4.23
4.19
8.07
(2.68%)
0.76%
—
6.02
Dividend per shkr
2.81
2.85
2.85
2.77
2.91
2.58
2.84
2.96
2.59
2.75
3.86
(1.14%)
(0.21%)
—
28.08
Div yield (avg)%
14.65
14.07
13.94
13.23
10.34
8.89
6.78
8.81
8.70
11.12
21.08
8.81
10.73
58
23.71
Payout ratio%
15.23
15.60
18.56
17.90
19.77
18.58
19.05
16.52
17.09
14.15
21.30
17.09
17.49
94
103.3
Shares (diluted)M
78.19
84.04
82.83
72.14
70.84
74.35
66.08
59.38
52.77
55.56
104.4
(4.75%)
(4.43%)
7
6.90
Buyback yield%
20.43
21.48
22.56
25.54
26.93
23.94
26.52
24.43
26.83
28.25
3.28
26.52
24.98
14
1.708
D/E ratiox
0.339
0.349
0.373
0.360
0.362
0.428
0.457
0.437
0.513
0.498
0.562
0.457
0.401
59
2.823
Enterprise valuekr B
0.481
0.514
0.514
0.529
0.485
0.474
0.499
0.511
0.560
0.523
4.462
1.53%
1.18%
37
1.805
LT debtkr B
1.623
1.772
1.695
1.620
1.647
1.696
1.513
1.459
1.386
1.430
2.803
(2.78%)
(0.77%)
75
Cost of revenue
2.71%
1.00×
Operating expenses
2.41%
0.97×
Cash and investments
18.49%
Spread over hurdle
42.98%