6.625
Revenuekr B
8.172
8.357
8.252
8.265
8.130
8.327
8.330
8.535
8.451
8.518
7.227
0.94%
0.28%
44
4.37
Revenue growth%
10.99
11.53
14.42
12.26
12.90
10.01
8.65
8.73
10.35
11.35
20.94
10.01
11.17
27
18.44
Gross margin%
21.99
24.33
26.99
26.60
23.79
24.99
22.09
23.14
22.94
24.13
6.22
23.14
23.96
31
10.03
Operating margin%
13.68
14.46
13.36
10.82
9.23
11.76
9.16
7.58
7.66
9.45
18.41
9.16
10.13
30
23.32
Net margin%
21.16
19.08
20.29
19.79
21.60
22.19
20.17
21.85
19.45
17.94
9.18
20.17
20.23
41
16.24
P/E ratio (avg)x
12.90
14.65
16.45
16.10
17.63
17.03
18.80
19.13
19.87
21.10
18.81
19.13
17.33
9
6.497
EV/EBITx
27.02
23.88
24.45
25.62
22.20
20.87
18.45
18.44
15.96
15.00
7.926
18.44
21.53
53
14.14
FCF yield (avg)%
11.69
12.87
15.63
13.60
15.13
16.44
13.92
12.84
10.65
12.18
19.02
12.84
13.23
69
5.42
FCF margin%
28.62
27.97
30.08
27.10
25.12
23.43
25.36
23.02
23.18
21.71
3.44
23.18
25.24
8
0.982
FCF / Net incomex
0.975
1.052
1.109
1.165
1.164
1.265
1.180
1.337
1.494
1.626
1.588
1.337
1.172
63
4.95
ROIC%
0.40
2.40
2.69
2.04
1.33
4.10
6.70
8.11
6.25
9.01
23.94
6.70
3.39
50
3.51
Return on equity%
15.58
12.82
14.30
11.40
11.92
12.47
13.16
15.04
15.53
15.28
13.29
15.04
13.73
35
18.87
Return on assets%
18.44
15.80
14.43
16.68
14.22
13.46
11.62
12.80
14.83
15.67
9.62
13.46
14.63
95
32.53
EPSkr
42.07
40.36
36.29
36.60
35.17
34.45
37.04
32.05
27.49
23.58
35.08
(7.69%)
(4.99%)
—
12.86
EPS growth%
22.61
21.08
19.90
18.85
19.59
21.74
22.23
23.58
23.07
25.09
11.26
23.07
21.99
31
112.13
Bookvalue per shkr
26.91
29.08
25.41
22.75
19.81
21.05
22.36
21.07
23.12
23.22
111.99
3.23%
(1.71%)
—
19.10
FCF per sharekr
87.45
94.28
85.05
76.39
76.26
82.09
71.68
62.84
67.32
67.90
88.00
(2.30%)
(1.80%)
—
54.27
Dividend per shkr
57.26
55.61
53.03
54.77
52.10
52.24
46.57
42.43
38.45
43.23
104.11
(3.67%)
(2.30%)
—
12.32
Div yield (avg)%
14.50
16.28
15.15
17.10
14.25
17.16
16.61
18.03
17.16
17.27
27.48
17.16
16.85
83
26.55
Payout ratio%
28.52
26.42
28.58
26.89
29.51
31.28
29.88
27.60
27.60
29.90
24.61
29.88
28.55
22
62.97
Shares (diluted)M
70.85
66.66
66.44
67.06
70.01
75.88
74.20
66.28
68.52
73.39
64.25
0.95%
0.49%
23
9.00
Buyback yield%
31.11
33.93
34.62
36.97
35.79
38.54
39.85
38.35
41.30
42.06
15.96
39.85
37.66
22
0.889
D/E ratiox
1.937
1.930
2.024
2.273
2.400
2.476
2.547
2.774
3.072
3.261
1.104
2.774
2.438
27
3.064
Enterprise valuekr B
5.701
5.849
6.182
5.378
4.558
4.782
4.427
4.469
3.798
3.480
7.275
(5.25%)
(4.17%)
72
0.297
LT debtkr B
4.585
4.550
4.942
5.465
5.606
5.327
5.417
5.550
5.397
5.897
3.846
1.02%
1.70%
30
Cost of revenue
0.32%
1.00×
Operating expenses
0.59%
1.03×
Goodwill & intangibles
18.94%
Property and equipment
17.91%
Spread over hurdle
34.67%