1.346
Revenuekr B
2.679
2.818
3.030
3.169
3.344
3.501
3.727
4.008
4.243
4.436
1.461
5.82%
5.98%
68
22.18
Revenue growth%
18.21
19.64
19.55
18.17
20.37
23.36
24.41
25.69
24.22
24.58
15.16
24.41
21.86
70
11.77
Gross margin%
14.61
13.61
14.87
17.67
17.93
16.28
15.06
12.40
12.02
14.26
28.55
14.26
14.74
17
12.95
Operating margin%
9.71
10.13
10.86
13.51
13.32
15.31
15.67
15.60
14.95
16.47
29.42
15.60
14.23
32
20.53
Net margin%
4.44
6.29
4.28
5.82
4.85
6.43
7.97
10.90
12.19
12.85
23.22
10.90
6.36
5
37.77
P/E ratio (avg)x
5.386
4.839
5.405
4.804
4.324
4.523
5.043
4.554
4.227
4.068
12.70
4.523
4.679
85
25.67
EV/EBITx
12.82
11.65
11.83
12.49
13.75
13.75
12.76
14.51
13.98
15.71
35.64
13.98
13.28
48
21.10
FCF yield (avg)%
30.09
29.76
31.37
32.38
29.68
27.36
30.20
30.22
30.73
29.28
2.49
30.20
30.15
28
15.13
FCF margin%
18.39
17.91
16.26
14.34
17.06
14.80
15.11
15.23
14.28
12.97
16.92
14.80
15.17
37
1.755
FCF / Net incomex
1.711
1.853
1.888
2.182
2.505
2.958
3.294
3.321
3.548
3.603
0.247
3.321
2.732
93
26.98
ROIC%
28.63
31.25
32.59
33.65
32.99
30.47
30.07
27.63
24.63
23.32
19.36
27.63
30.27
22
19.67
Return on equity%
27.36
26.06
26.91
28.54
28.66
27.27
25.78
27.67
26.12
25.86
3.18
26.12
27.09
22
2.55
Return on assets%
7.37
7.88
8.30
8.63
9.12
6.60
5.25
7.46
5.54
4.68
19.87
5.54
7.42
69
35.57
EPSkr
20.60
23.16
23.35
22.95
23.64
23.27
24.36
25.07
28.27
28.43
37.46
3.76%
2.87%
—
17.08
EPS growth%
11.92
13.82
11.56
9.81
10.67
12.39
13.33
10.48
13.02
13.59
8.03
13.02
12.16
70
13.69
Bookvalue per shkr
24.05
22.35
21.42
20.92
18.89
18.35
17.84
15.81
17.42
18.67
20.07
(0.23%)
(2.91%)
—
18.60
FCF per sharekr
22.28
22.90
23.75
26.72
28.20
32.73
31.94
35.19
42.07
45.03
33.03
9.82%
8.33%
—
33.59
Dividend per shkr
5.07
4.48
4.51
4.08
3.79
3.87
3.80
3.90
3.53
3.22
42.57
(3.22%)
(4.86%)
—
2.33
Div yield (avg)%
8.08
7.41
9.70
11.00
9.17
9.83
11.26
9.32
11.96
13.41
27.34
11.26
9.76
53
26.09
Payout ratio%
5.70
3.12
0.58
3.32
2.46
3.77
5.59
3.34
3.18
2.35
9.43
3.34
3.25
38
64.63
Shares (diluted)M
60.54
67.47
63.01
60.27
64.47
68.19
75.43
79.50
82.78
80.66
65.14
4.58%
3.37%
91
28.27
Buyback yield%
33.59
33.33
32.95
33.98
32.05
30.73
28.29
29.76
29.25
28.87
16.71
29.25
31.39
46
0.503
D/E ratiox
0.175
0.189
0.193
0.189
0.182
0.194
0.186
0.180
0.162
0.167
0.896
0.180
0.184
7
4.267
Enterprise valuekr B
3.144
3.216
3.211
3.091
3.322
3.607
3.401
3.326
3.276
3.092
3.316
(1.42%)
0.01%
35
0.901
LT debtkr B
5.129
5.726
5.572
5.435
6.209
6.075
5.971
6.965
6.705
7.142
3.544
2.84%
3.54%
86
Cost of revenue
5.87%
0.99×
Operating expenses
5.61%
0.97×
Goodwill & intangibles
15.58%
Cash and investments
14.68%
Spread over hurdle
19.64%