5.144
Revenuekr B
2.838
2.987
3.159
3.350
3.520
3.625
3.875
4.049
4.188
4.280
5.573
3.99%
4.73%
44
12.33
Revenue growth%
21.77
22.51
22.35
21.06
19.73
20.49
22.80
23.56
26.38
24.03
9.17
23.56
22.43
92
21.62
Gross margin%
25.31
22.34
24.56
22.94
24.79
26.63
27.88
27.52
27.28
26.10
26.60
27.28
25.70
35
6.39
Operating margin%
28.54
29.66
32.01
31.33
30.12
28.53
31.23
33.66
34.73
36.22
2.27
33.66
31.28
92
5.09
Net margin%
16.95
19.69
17.40
17.52
14.63
15.73
18.70
20.47
21.50
23.59
14.89
20.47
18.11
30
33.11
P/E ratio (avg)x
17.62
19.68
19.33
19.34
18.68
17.81
18.06
17.15
15.35
16.42
12.69
17.15
17.94
5
22.85
EV/EBITx
21.90
23.00
23.24
24.92
26.25
23.30
21.07
21.12
21.76
21.89
13.36
21.76
22.45
94
4.05
FCF yield (avg)%
29.42
31.16
28.84
30.08
33.07
31.05
31.12
32.67
33.94
32.79
16.14
32.67
31.14
13
9.35
FCF margin%
19.32
17.01
17.27
14.81
12.88
14.51
15.04
15.99
18.39
18.94
23.22
15.99
16.50
7
0.648
FCF / Net incomex
1.687
1.991
2.312
2.515
2.965
3.412
3.855
3.796
3.789
4.026
1.038
3.796
3.188
93
24.62
ROIC%
16.64
19.22
19.14
21.16
18.40
17.08
15.60
16.49
18.10
17.55
18.92
17.08
17.82
32
20.57
Return on equity%
9.62
6.97
4.81
5.27
6.28
8.02
6.94
5.12
7.77
5.98
29.44
6.94
6.61
38
14.81
Return on assets%
22.86
23.68
25.29
22.46
24.04
22.99
23.03
22.70
25.04
24.18
23.88
23.03
23.36
40
51.57
EPSkr
29.90
28.69
27.18
25.62
27.43
23.95
26.01
25.40
23.88
22.57
54.44
(3.83%)
(3.86%)
—
21.24
EPS growth%
22.88
25.64
28.07
30.18
28.29
30.74
30.58
32.87
32.13
29.94
23.61
30.74
30.06
89
55.23
Bookvalue per shkr
50.49
49.93
53.09
50.55
52.21
59.76
64.11
73.94
71.96
77.12
50.80
8.12%
4.82%
—
22.36
FCF per sharekr
35.19
41.35
49.34
57.44
66.55
77.96
84.10
93.06
105.44
122.08
8.73
12.90%
14.37%
—
32.45
Dividend per shkr
30.50
27.31
27.08
25.14
26.93
29.18
28.65
26.24
27.11
25.21
54.99
(1.31%)
(1.52%)
—
19.29
Div yield (avg)%
13.49
16.46
18.62
18.45
18.15
20.13
21.81
22.25
22.31
21.94
8.30
21.94
19.38
17
25.67
Payout ratio%
1.62
3.90
3.64
0.73
1.98
4.41
6.18
3.50
3.02
1.06
4.60
3.50
3.26
39
89.31
Shares (diluted)M
117.8
124.4
117.6
115.9
126.9
145.5
144.2
152.5
154.1
175.8
87.73
6.74%
5.35%
49
24.48
Buyback yield%
14.97
15.50
12.52
9.98
10.16
9.75
7.69
8.68
10.66
10.35
10.52
9.75
10.25
53
1.117
D/E ratiox
0.415
0.400
0.440
0.439
0.413
0.413
0.442
0.435
0.508
0.492
1.116
0.442
0.437
90
4.572
Enterprise valuekr B
3.595
4.303
4.578
5.230
6.094
6.434
6.340
6.449
6.798
7.946
5.287
5.45%
8.62%
66
4.049
LT debtkr B
3.326
2.954
2.600
2.411
2.113
1.989
1.815
1.636
1.749
1.620
1.940
(5.17%)
(6.97%)
64
Cost of revenue
4.60%
0.99×
Operating expenses
4.68%
0.99×
Goodwill & intangibles
14.31%
Spread over hurdle
(3.18%)