0.269
Revenuekr B
1.727
1.724
1.712
1.694
1.729
1.741
1.721
1.741
1.784
1.792
0.294
0.72%
0.67%
90
23.74
Revenue growth%
29.39
30.66
28.70
29.75
29.21
30.08
30.97
31.94
32.55
34.32
27.25
31.94
30.37
71
20.37
Gross margin%
3.77
1.66
1.98
2.79
3.78
1.19
1.82
3.50
2.09
2.40
20.25
2.09
2.25
12
16.08
Operating margin%
29.75
32.59
32.30
32.90
35.31
37.20
39.63
40.11
38.60
37.06
19.65
38.60
36.18
68
15.69
Net margin%
8.84
10.23
10.91
8.54
8.13
10.69
8.88
10.64
9.27
11.36
21.85
10.64
9.75
33
21.18
P/E ratio (avg)x
48.20
50.02
56.27
59.00
55.66
57.38
55.75
57.43
58.36
65.28
31.56
57.43
56.82
34
19.21
EV/EBITx
34.93
36.72
36.42
35.04
36.47
32.04
29.26
25.05
24.41
25.19
18.34
25.19
33.48
28
26.26
FCF yield (avg)%
9.61
10.03
8.38
5.96
5.37
4.17
5.02
3.22
1.32
0.40
20.49
3.22
5.19
25
26.82
FCF margin%
20.11
20.28
17.63
17.23
19.20
20.04
18.56
17.28
19.66
21.88
28.87
19.66
19.43
67
1.679
FCF / Net incomex
0.314
0.353
0.333
0.342
0.335
0.377
0.379
0.431
0.410
0.390
1.290
0.390
0.365
71
25.51
ROIC%
22.25
24.33
25.66
23.61
24.39
25.83
28.47
28.70
30.91
31.34
12.02
28.70
25.74
72
9.12
Return on equity%
16.66
18.89
17.71
17.61
14.82
14.58
14.65
15.65
15.78
16.95
4.68
15.65
16.22
74
20.53
Return on assets%
8.35
7.66
10.59
13.39
10.52
7.85
10.65
13.37
13.00
11.89
5.85
11.89
10.62
15
2.11
EPSkr
5.83
6.50
6.00
5.86
5.81
6.50
7.10
7.72
7.66
8.63
2.36
8.24%
4.24%
—
24.72
EPS growth%
18.83
16.37
15.66
17.40
16.05
13.68
14.75
14.96
16.08
14.15
3.17
14.75
15.86
23
6.21
Bookvalue per shkr
9.89
11.79
11.61
13.48
13.85
14.30
14.46
15.78
16.17
16.75
2.99
3.88%
6.98%
—
1.70
FCF per sharekr
2.87
2.88
3.12
3.44
3.88
4.21
4.97
4.92
4.98
5.39
5.85
6.80%
7.87%
—
4.46
Dividend per shkr
4.04
3.72
3.70
3.96
4.19
3.78
3.89
4.16
4.45
4.52
4.89
1.54%
(0.30%)
—
9.37
Div yield (avg)%
11.49
9.62
12.33
10.36
10.95
8.43
9.33
8.26
10.05
11.32
20.62
9.33
10.20
15
3.16
Payout ratio%
17.79
20.44
22.31
24.12
22.49
22.39
24.62
27.27
26.59
25.74
28.74
25.74
23.31
23
142.6
Shares (diluted)M
91.90
100.0
100.6
92.94
91.55
87.28
80.37
78.51
81.82
87.47
135.2
(0.91%)
(1.85%)
49
7.27
Buyback yield%
13.35
14.86
15.18
17.27
16.02
15.14
13.93
12.70
15.19
15.24
27.37
15.14
15.16
35
0.542
D/E ratiox
1.645
1.668
1.879
1.892
2.015
2.053
2.105
2.175
2.504
2.519
1.168
2.175
2.034
15
0.939
Enterprise valuekr B
1.426
1.664
1.610
1.647
1.702
1.702
1.658
1.818
1.824
1.911
1.177
2.34%
4.08%
54
762.4
LT debtkr M
165.0
182.9
175.5
174.0
189.5
211.8
219.9
236.8
230.0
258.8
299.7
6.44%
4.00%
84
Cost of revenue
0.41%
0.97×
Operating expenses
0.88%
1.02×
Property and equipment
20.20%
Cash and investments
13.45%
Spread over hurdle
16.32%