0.862
Revenuekr B
0.695
0.752
0.787
0.851
0.882
0.919
0.959
1.037
1.104
1.185
0.941
6.10%
6.10%
11
29.52
Revenue growth%
20.95
22.19
24.70
27.36
29.84
30.66
31.55
28.97
30.91
29.69
29.98
30.66
29.33
35
25.43
Gross margin%
24.49
26.18
25.28
28.16
30.65
33.53
31.70
29.91
28.72
30.61
5.96
30.61
29.32
46
19.09
Operating margin%
17.33
14.41
13.43
13.52
10.56
8.86
6.68
6.79
8.34
5.43
15.22
6.79
9.71
16
26.62
Net margin%
24.44
22.44
23.55
21.67
22.28
21.12
18.70
20.96
23.57
20.96
27.23
20.96
21.97
6
6.645
P/E ratio (avg)x
10.03
9.410
9.493
9.320
9.721
10.77
12.16
11.77
13.47
14.63
28.51
12.16
10.40
61
25.58
EV/EBITx
21.68
22.70
19.90
19.42
17.45
17.48
15.12
13.98
12.80
13.65
30.53
13.98
17.47
74
8.67
FCF yield (avg)%
0.40
1.06
2.27
4.98
2.25
4.02
2.09
1.23
0.90
0.78
9.17
1.23
1.66
60
20.44
FCF margin%
8.63
11.07
10.24
11.63
13.11
13.48
15.84
15.08
12.19
9.81
23.34
13.48
11.91
84
0.846
FCF / Net incomex
0.271
0.234
0.212
0.187
0.193
0.191
0.165
0.173
0.186
0.171
1.286
0.173
0.189
39
12.11
ROIC%
3.35
0.47
2.17
4.17
5.60
3.92
5.30
6.17
7.03
8.66
24.58
6.17
4.73
61
19.86
Return on equity%
16.96
17.78
19.46
21.82
18.84
18.35
17.91
19.87
18.93
17.88
9.69
18.35
18.59
12
29.46
Return on assets%
15.69
17.81
16.18
18.26
19.46
20.20
18.76
18.26
20.86
22.92
8.70
20.20
18.51
81
1.57
EPSkr
0.50
0.48
0.47
0.48
0.53
0.53
0.52
0.59
0.64
0.63
1.72
3.73%
2.34%
—
10.84
EPS growth%
27.61
29.80
30.75
32.18
29.75
30.11
28.15
25.43
24.52
24.03
22.55
25.43
28.95
57
1.54
Bookvalue per shkr
2.58
2.80
2.78
3.10
3.45
3.68
4.09
4.70
4.83
5.43
1.54
9.50%
9.63%
—
0.46
FCF per sharekr
0.89
0.85
0.81
0.80
0.94
0.95
1.11
1.22
1.34
1.31
1.70
6.83%
3.62%
—
1.23
Dividend per shkr
0.62
0.62
0.64
0.68
0.78
0.86
0.88
1.04
1.06
1.25
1.46
9.86%
7.10%
—
3.14
Div yield (avg)%
26.56
26.53
27.69
29.14
27.18
27.20
26.26
26.14
27.53
25.63
8.62
26.26
26.87
74
27.75
Payout ratio%
9.93
10.22
12.14
14.06
11.13
8.88
9.85
8.18
7.67
7.14
22.38
8.18
9.89
17
229.8
Shares (diluted)M
305.9
361.4
376.5
428.3
478.8
539.5
626.6
650.6
728.9
865.2
228.2
12.57%
12.54%
59
24.67
Buyback yield%
0.40
3.29
5.43
3.47
5.85
5.45
3.15
5.94
7.99
7.79
26.83
5.94
5.44
92
0.431
D/E ratiox
2.240
2.544
2.508
2.767
3.219
3.833
3.765
4.213
4.926
5.707
1.712
4.213
3.492
5
0.502
Enterprise valuekr B
0.837
1.000
0.980
1.128
1.334
1.500
1.495
1.521
1.657
1.957
0.460
7.97%
9.37%
56
0.462
LT debtkr B
1.075
1.143
1.223
1.265
1.237
1.316
1.179
1.321
1.274
1.294
0.588
0.90%
2.66%
41
Cost of revenue
6.15%
1.00×
Operating expenses
6.14%
1.00×
Goodwill & intangibles
19.43%
Spread over hurdle
16.86%