1.959
Revenuekr B
1.806
1.824
1.862
1.907
1.969
2.074
2.181
2.213
2.336
2.465
2.006
4.60%
3.30%
16
4.76
Revenue growth%
19.95
19.97
21.83
23.24
23.10
24.40
24.09
26.08
25.72
24.88
16.76
24.88
23.67
45
8.89
Gross margin%
3.46
4.57
6.43
3.82
2.05
0.40
2.99
3.76
2.59
3.49
9.04
2.99
3.48
81
26.90
Operating margin%
16.06
14.67
16.61
18.59
18.56
16.31
16.63
18.39
19.07
20.55
22.40
18.39
17.51
26
23.41
Net margin%
26.40
27.10
24.21
26.93
27.46
24.90
26.12
24.19
22.64
20.16
8.31
24.19
25.51
70
6.427
P/E ratio (avg)x
55.78
63.57
70.97
72.99
78.71
79.69
93.52
97.43
101.7
107.9
26.47
97.43
79.20
16
12.61
EV/EBITx
39.62
38.79
41.72
47.58
52.61
53.75
59.50
57.99
56.30
65.31
24.22
57.99
53.18
77
5.16
FCF yield (avg)%
16.79
15.85
14.60
15.81
16.44
16.95
16.47
14.38
16.71
15.28
26.98
16.47
16.14
68
24.00
FCF margin%
26.84
27.49
26.20
26.26
27.15
25.81
27.10
26.79
26.03
28.41
28.03
26.79
26.82
77
1.065
FCF / Net incomex
2.470
2.580
2.703
3.030
3.373
3.374
3.343
3.447
3.460
3.578
1.531
3.447
3.358
14
26.71
ROIC%
6.87
5.88
3.54
2.08
1.10
3.62
5.81
8.76
11.54
12.73
18.07
8.76
5.84
42
8.70
Return on equity%
20.06
21.04
22.86
20.28
22.54
23.80
26.42
28.32
29.39
31.38
17.64
28.32
23.33
28
2.09
Return on assets%
14.88
17.26
16.03
14.42
15.31
16.59
16.10
18.74
19.76
22.14
7.76
18.74
16.34
46
5.03
EPSkr
41.20
41.55
45.00
52.59
62.25
72.07
76.92
90.53
104.59
110.05
5.30
12.07%
10.92%
—
15.77
EPS growth%
18.42
20.15
22.98
20.84
17.97
15.79
14.29
15.38
14.44
16.21
24.32
15.38
17.09
28
12.49
Bookvalue per shkr
14.69
14.92
14.24
12.05
12.36
13.20
11.50
12.19
11.51
11.90
25.84
(0.75%)
(2.00%)
—
14.09
FCF per sharekr
4.54
4.38
4.39
4.22
4.02
3.94
4.19
4.19
3.87
3.35
23.60
(3.59%)
(3.30%)
—
11.50
Dividend per shkr
28.83
29.90
27.74
27.73
28.15
28.43
24.80
24.83
24.30
24.00
21.97
(3.14%)
(0.96%)
—
29.00
Div yield (avg)%
1.34
1.06
0.40
0.40
2.85
2.66
2.89
4.13
4.55
5.60
20.20
4.13
2.75
8
16.08
Payout ratio%
19.58
21.76
19.81
19.74
19.33
18.84
16.78
17.09
18.11
18.42
13.10
18.11
19.09
31
62.01
Shares (diluted)M
65.79
72.19
80.72
91.01
93.00
98.84
90.48
88.50
89.67
88.96
60.78
(0.88%)
3.54%
92
25.63
Buyback yield%
24.22
24.64
25.67
26.77
26.48
28.48
27.54
29.03
26.28
25.79
17.89
27.54
26.38
55
0.949
D/E ratiox
1.119
1.138
1.204
1.201
1.041
1.106
1.012
1.019
0.876
0.839
1.796
1.012
1.074
85
0.827
Enterprise valuekr B
1.692
1.525
1.634
1.745
1.800
1.672
1.735
1.799
1.724
1.777
0.200
(0.26%)
(0.23%)
76
0.650
LT debtkr B
0.870
0.840
0.808
0.735
0.718
0.691
0.748
0.721
0.778
0.858
2.019
3.65%
0.28%
53
Cost of revenue
2.99%
0.97×
Operating expenses
3.76%
1.05×
Property and equipment
16.36%
Spread over hurdle
14.27%