3.652
Revenuekr B
6.034
6.616
7.299
7.718
8.325
8.916
9.588
10.47
11.26
12.24
3.786
8.02%
8.01%
52
23.03
Revenue growth%
26.53
25.42
22.57
25.42
26.23
23.86
25.05
25.41
23.82
21.06
7.62
23.86
25.23
32
25.60
Gross margin%
19.30
18.57
16.07
14.88
16.05
16.38
15.96
14.62
14.85
13.25
3.76
14.85
16.00
18
21.35
Operating margin%
1.11
3.52
5.85
6.12
3.33
4.73
5.25
5.90
4.71
4.18
9.19
4.73
4.72
8
5.98
Net margin%
20.85
20.37
21.25
19.30
17.94
19.15
20.48
22.11
24.13
23.11
2.04
22.11
20.67
70
12.25
P/E ratio (avg)x
25.61
28.24
32.54
36.79
40.02
45.01
50.02
52.80
52.23
51.46
22.26
51.46
42.51
73
32.39
EV/EBITx
43.28
44.10
43.99
50.15
56.93
62.53
73.03
70.22
69.30
78.81
25.00
70.22
59.73
55
18.41
FCF yield (avg)%
27.89
25.69
23.82
22.38
22.26
20.85
21.09
20.23
20.49
18.25
15.30
20.49
21.68
25
18.15
FCF margin%
20.05
17.08
19.96
17.41
15.19
15.69
13.87
12.09
14.05
12.13
2.24
13.87
15.44
12
1.217
FCF / Net incomex
0.788
0.859
0.854
0.747
0.775
0.825
0.792
0.730
0.713
0.732
0.805
0.732
0.781
45
28.70
ROIC%
5.04
2.27
4.55
6.36
4.66
2.13
2.98
5.69
5.95
6.86
14.42
5.69
4.85
81
12.19
Return on equity%
18.06
19.82
20.50
18.44
17.83
15.54
15.60
15.87
16.63
19.07
7.11
15.87
17.94
22
29.43
Return on assets%
32.53
31.65
31.79
30.35
30.61
27.90
29.56
31.88
33.30
31.56
3.29
31.56
31.60
65
7.21
EPSkr
5.19
4.53
4.03
3.59
3.10
2.74
2.47
2.32
2.22
2.26
7.54
(6.14%)
(9.48%)
—
28.71
EPS growth%
24.56
23.53
23.18
21.56
23.90
23.68
26.14
23.38
25.05
27.38
25.73
25.05
23.79
21
8.05
Bookvalue per shkr
6.54
5.92
6.52
7.18
7.94
8.14
7.94
7.36
8.33
9.19
6.37
2.96%
4.35%
—
5.20
FCF per sharekr
3.61
3.32
2.90
2.70
2.96
3.21
3.25
3.27
3.02
3.04
5.21
0.52%
(1.06%)
—
8.30
Dividend per shkr
2.85
3.16
3.15
3.31
3.65
3.58
3.34
3.31
3.68
4.02
8.20
1.95%
4.24%
—
24.91
Div yield (avg)%
9.04
9.97
12.36
9.70
9.24
10.32
12.72
15.62
17.95
17.30
11.17
15.62
11.34
94
18.04
Payout ratio%
30.94
32.50
32.94
30.67
29.47
32.41
34.63
37.19
38.74
37.30
28.95
37.19
32.72
21
379.6
Shares (diluted)M
458.2
480.1
446.3
453.9
470.6
512.4
501.2
475.3
480.6
478.4
384.6
0.33%
0.96%
15
19.03
Buyback yield%
19.58
21.38
20.40
21.80
22.25
25.16
23.82
21.00
22.45
22.35
23.24
22.45
22.03
70
1.756
D/E ratiox
0.889
1.011
1.010
1.019
1.025
0.995
1.096
1.115
1.158
1.105
0.271
1.105
1.022
34
12.83
Enterprise valuekr B
10.46
10.65
11.92
13.20
14.86
17.12
19.17
21.86
21.68
23.35
1.435
9.46%
9.45%
40
10.92
LT debtkr B
2.128
2.256
2.452
2.399
2.888
3.177
3.298
3.910
4.186
4.732
6.088
10.38%
9.65%
38
Cost of revenue
8.28%
1.03×
Operating expenses
7.78%
0.98×
Property and equipment
16.07%
Spread over hurdle
81.56%