1.134
Revenuekr B
1.153
1.237
1.323
1.429
1.501
1.612
1.698
1.800
1.897
2.037
1.243
6.29%
6.53%
28
19.58
Revenue growth%
30.78
30.83
28.19
30.21
31.84
34.75
34.79
36.41
33.53
36.24
9.39
34.79
32.68
72
22.72
Gross margin%
25.71
27.29
25.12
23.92
25.87
26.03
26.67
27.22
29.99
27.22
7.96
27.22
26.35
92
13.40
Operating margin%
25.46
24.67
22.38
21.33
20.03
17.64
15.17
16.41
13.74
16.32
7.46
16.32
18.83
41
26.28
Net margin%
26.73
29.54
28.08
29.74
28.13
25.54
27.38
30.15
29.88
31.84
25.09
29.88
28.83
12
16.71
P/E ratio (avg)x
24.33
25.89
27.52
27.20
24.53
23.70
20.93
19.73
21.42
20.80
29.95
20.93
24.01
14
16.15
EV/EBITx
51.11
54.39
54.94
52.46
52.00
60.92
70.84
78.10
81.23
82.00
13.82
78.10
57.93
37
24.33
FCF yield (avg)%
14.89
15.66
17.45
19.31
21.15
19.49
16.61
13.88
13.16
12.88
5.62
13.88
16.14
85
10.96
FCF margin%
17.07
17.76
18.23
16.75
16.59
17.03
18.22
15.98
13.64
13.77
11.31
15.98
16.89
56
1.533
FCF / Net incomex
0.801
0.837
0.795
0.934
0.990
1.161
1.173
1.377
1.558
1.698
1.218
1.377
1.076
18
18.65
ROIC%
23.14
23.39
26.01
28.71
28.87
27.14
27.63
24.85
26.35
27.23
2.45
27.14
26.75
55
12.07
Return on equity%
15.81
13.31
13.09
13.00
15.13
13.04
10.17
12.51
11.51
13.34
13.58
12.51
13.06
76
16.49
Return on assets%
5.16
4.48
7.13
8.17
7.75
9.77
6.96
4.02
3.48
3.46
17.85
4.02
6.06
37
14.31
EPSkr
10.54
10.88
10.44
11.30
12.96
13.25
12.54
12.74
11.91
11.83
15.92
(1.81%)
2.45%
—
8.08
EPS growth%
24.53
24.69
23.52
24.53
25.31
26.58
25.65
26.34
26.78
28.67
26.74
26.58
25.48
61
12.65
Bookvalue per shkr
11.94
14.40
15.91
15.99
18.10
18.84
22.17
23.73
27.52
33.37
7.91
13.01%
12.10%
—
12.48
FCF per sharekr
16.29
17.09
18.04
19.97
23.19
25.97
24.78
25.86
28.55
27.98
4.31
3.82%
6.28%
—
14.48
Dividend per shkr
19.05
20.11
21.46
20.81
23.88
22.94
26.08
29.62
27.77
29.17
7.50
4.08%
3.68%
—
17.43
Div yield (avg)%
8.25
10.37
12.87
13.15
12.46
13.02
10.40
12.98
13.36
12.81
16.71
12.98
12.84
47
12.96
Payout ratio%
17.63
16.58
14.64
12.10
11.78
9.71
10.31
11.50
9.54
12.30
28.90
10.31
11.94
91
102.6
Shares (diluted)M
94.73
106.2
113.9
111.7
116.2
129.7
141.7
155.8
144.7
144.7
98.49
4.49%
4.93%
30
15.98
Buyback yield%
5.04
3.71
5.19
4.96
5.61
5.11
6.35
7.31
6.00
7.37
23.60
6.35
5.40
77
1.771
D/E ratiox
0.952
0.921
0.899
0.896
0.889
0.821
0.793
0.739
0.798
0.811
0.732
0.798
0.855
49
0.477
Enterprise valuekr B
1.851
2.059
2.283
2.409
2.584
2.481
2.888
2.946
3.007
3.568
1.480
6.66%
7.97%
84
1.672
LT debtkr B
0.713
0.840
0.842
0.810
0.847
0.926
0.993
1.085
1.276
1.303
0.857
9.00%
8.11%
41
Cost of revenue
6.43%
0.99×
Operating expenses
6.74%
1.02×
Property and equipment
18.07%
Goodwill & intangibles
14.38%
Spread over hurdle
(4.05%)