2.484
Revenuekr B
3.125
3.339
3.573
3.875
4.217
4.538
4.903
5.162
5.482
5.858
2.723
6.80%
7.16%
38
23.34
Revenue growth%
7.30
9.33
11.92
10.69
11.98
9.38
7.55
4.87
1.99
0.40
5.63
4.87
8.44
12
19.01
Gross margin%
18.45
17.62
17.39
15.27
14.19
16.17
18.49
18.75
21.75
23.61
25.56
18.75
18.04
14
26.08
Operating margin%
26.39
27.57
29.49
29.31
29.63
32.35
33.60
33.21
30.63
30.39
12.61
32.35
30.01
18
21.43
Net margin%
15.20
15.40
15.94
17.39
17.89
19.49
19.93
17.92
20.03
20.85
7.66
19.93
17.91
52
18.52
P/E ratio (avg)x
26.33
25.88
30.49
30.25
35.46
36.59
40.97
40.71
48.98
50.14
36.95
40.97
36.03
83
28.56
EV/EBITx
13.67
14.64
16.21
14.69
13.96
15.63
14.52
13.02
11.86
11.96
29.23
13.02
14.24
28
2.50
FCF yield (avg)%
20.15
19.41
21.87
19.21
17.01
18.09
19.41
19.43
19.12
17.22
6.40
19.12
19.31
47
8.84
FCF margin%
8.98
8.67
7.39
8.89
6.50
8.72
10.55
13.42
13.05
11.56
28.29
11.56
8.93
24
1.718
FCF / Net incomex
0.816
0.903
0.970
0.967
1.164
1.257
1.311
1.443
1.445
1.544
1.110
1.443
1.211
22
27.76
ROIC%
9.55
8.60
6.31
7.47
6.29
5.97
7.97
9.36
9.28
7.90
15.84
7.97
7.94
77
11.21
Return on equity%
26.23
27.30
24.94
26.51
26.97
25.55
26.84
24.27
23.12
24.41
29.09
24.41
25.89
65
28.61
Return on assets%
1.85
1.48
4.32
2.58
4.06
3.56
4.38
6.04
4.23
3.20
14.72
4.23
3.81
80
17.73
EPSkr
8.23
9.14
9.25
10.23
9.48
8.85
9.35
8.62
9.07
8.53
18.89
(2.08%)
(0.73%)
—
8.87
EPS growth%
7.45
4.64
3.55
0.66
0.40
0.40
0.40
0.40
0.40
0.53
4.53
0.40
0.47
23
5.29
Bookvalue per shkr
20.99
20.78
21.77
21.60
22.89
22.48
25.56
26.79
29.71
29.21
5.55
5.00%
4.13%
—
12.58
FCF per sharekr
11.49
12.77
12.58
11.78
12.18
10.84
11.88
11.63
12.25
11.70
14.37
(0.81%)
0.66%
—
11.97
Dividend per shkr
16.37
17.49
14.81
14.24
15.41
13.83
12.88
11.07
11.62
12.18
8.28
(4.60%)
(4.17%)
—
6.09
Div yield (avg)%
20.41
23.06
24.10
25.17
23.08
21.68
20.76
21.36
23.15
21.32
20.58
21.36
22.37
16
20.26
Payout ratio%
15.64
14.09
15.75
18.14
15.45
16.50
16.04
13.30
11.97
11.45
29.63
13.30
15.55
95
198.6
Shares (diluted)M
209.5
214.9
236.4
267.7
246.1
246.0
247.0
266.9
255.5
229.1
204.0
(1.42%)
1.68%
13
3.01
Buyback yield%
31.43
31.79
30.29
27.45
28.50
30.10
32.74
32.37
32.20
33.55
28.40
32.37
31.61
78
1.790
D/E ratiox
2.157
2.238
2.555
3.019
3.489
3.892
4.487
5.259
5.602
5.853
0.967
5.259
3.690
87
3.834
Enterprise valuekr B
4.909
4.784
4.501
4.005
3.806
4.034
3.699
3.998
4.285
3.950
3.715
0.74%
(2.85%)
23
5.157
LT debtkr B
3.602
3.270
3.130
3.220
3.032
2.681
2.511
2.147
2.097
2.035
4.542
(7.66%)
(6.45%)
20
Cost of revenue
7.19%
1.00×
Operating expenses
7.20%
1.00×
Property and equipment
14.52%
Spread over hurdle
64.99%