1.164
Revenuekr B
10.42
10.65
11.34
11.65
11.90
12.66
12.99
13.36
14.02
14.68
1.300
4.29%
3.73%
7
10.85
Revenue growth%
28.14
27.94
27.14
26.53
28.86
31.78
30.75
32.51
29.55
31.46
27.52
31.46
29.20
91
10.31
Gross margin%
13.26
13.32
11.43
14.23
15.31
17.84
18.56
20.20
22.81
24.20
24.19
20.20
16.58
43
16.10
Operating margin%
5.12
5.30
3.07
3.75
4.32
2.03
2.52
3.61
2.71
1.28
19.14
2.52
3.34
52
13.02
Net margin%
14.71
16.29
18.47
19.27
19.04
20.82
19.03
19.57
18.80
19.63
28.93
19.57
19.04
87
13.18
P/E ratio (avg)x
12.15
11.58
10.70
10.49
9.148
8.813
8.288
8.289
9.156
9.423
14.61
8.813
9.290
77
20.63
EV/EBITx
22.02
23.04
22.86
24.05
24.43
27.31
30.37
33.13
36.05
32.80
27.51
32.80
25.87
68
20.00
FCF yield (avg)%
12.84
13.64
11.05
11.86
14.13
14.92
12.58
13.28
11.06
8.46
2.25
12.58
12.71
54
22.22
FCF margin%
18.08
15.63
17.39
16.67
19.46
19.29
18.47
21.07
19.86
18.69
26.08
19.29
18.58
66
0.547
FCF / Net incomex
1.846
1.786
1.817
1.696
1.743
1.633
1.809
1.968
1.813
1.668
1.708
1.809
1.798
36
29.89
ROIC%
18.90
20.38
21.66
23.02
24.37
21.55
24.31
25.74
28.10
28.98
28.82
25.74
23.66
32
18.27
Return on equity%
29.44
28.14
30.67
30.04
32.48
34.04
32.43
34.33
33.06
32.02
29.05
33.06
32.23
82
24.62
Return on assets%
0.40
1.77
2.04
1.47
0.40
0.40
3.26
1.93
2.75
2.27
20.41
2.27
1.85
6
56.89
EPSkr
93.76
98.67
106.94
118.36
134.09
158.12
154.09
154.15
159.42
157.66
61.52
3.29%
6.28%
—
6.56
EPS growth%
21.48
24.43
25.37
24.98
27.24
25.66
25.25
27.53
28.96
27.80
10.86
27.53
25.52
70
62.95
Bookvalue per shkr
32.91
34.97
35.29
40.18
42.51
46.84
47.28
45.10
43.96
48.22
22.65
2.56%
4.17%
—
56.93
FCF per sharekr
51.59
46.48
43.71
45.09
47.24
50.53
52.61
51.72
49.97
49.82
19.34
1.07%
0.18%
—
72.37
Dividend per shkr
43.72
49.76
47.81
47.58
51.50
50.83
57.27
57.57
61.06
56.53
41.72
1.88%
3.74%
—
22.22
Div yield (avg)%
16.39
16.17
13.38
15.35
15.33
14.97
16.70
18.71
17.77
17.17
24.11
17.17
16.28
93
22.09
Payout ratio%
33.10
35.11
33.80
32.02
29.97
28.45
30.43
31.19
29.00
29.88
17.52
29.88
30.81
24
60.41
Shares (diluted)M
47.65
50.04
44.22
39.79
37.15
34.64
33.21
34.72
31.55
30.14
59.37
(4.10%)
(4.38%)
12
2.04
Buyback yield%
14.51
14.41
13.03
12.84
14.41
15.01
15.01
16.45
14.80
17.04
3.36
15.01
14.65
81
1.090
D/E ratiox
2.070
2.305
2.539
2.758
2.766
3.211
3.778
4.115
4.904
5.087
1.574
4.115
2.989
66
7.155
Enterprise valuekr B
1.193
1.084
1.037
1.117
1.193
1.353
1.357
1.324
1.499
1.512
10.18
4.86%
3.36%
84
5.312
LT debtkr B
7.061
6.582
5.959
6.117
6.648
6.267
6.070
6.373
6.052
6.074
5.092
(1.79%)
(1.49%)
60
Cost of revenue
3.62%
0.99×
Operating expenses
4.17%
1.04×
Cash and investments
18.17%
Goodwill & intangibles
17.96%
Spread over hurdle
89.21%