1.341
Revenuekr B
0.700
0.768
0.818
0.882
0.949
1.028
1.132
1.233
1.316
1.403
1.487
8.14%
8.04%
70
8.01
Revenue growth%
24.20
26.49
24.38
27.29
28.04
28.56
29.72
31.78
30.20
28.55
29.87
29.72
28.30
6
17.16
Gross margin%
1.86
0.40
0.40
0.40
1.69
0.40
3.34
3.49
0.54
1.76
18.70
1.76
1.11
12
28.74
Operating margin%
9.18
11.25
12.16
12.11
14.93
15.70
14.43
11.88
10.94
9.46
3.38
11.88
12.00
39
21.78
Net margin%
17.32
15.77
15.22
12.45
10.45
10.86
12.54
9.87
11.29
12.88
12.47
11.29
12.50
95
10.83
P/E ratio (avg)x
35.28
32.53
30.26
28.42
28.55
27.47
27.38
28.82
29.63
28.73
8.620
28.73
28.77
7
13.97
EV/EBITx
25.99
25.42
29.24
32.83
32.62
32.99
36.42
34.57
39.19
39.98
11.12
36.42
32.91
37
26.16
FCF yield (avg)%
12.10
13.71
13.80
14.92
17.22
17.69
15.63
14.45
13.06
12.09
29.44
14.45
14.12
73
14.12
FCF margin%
16.86
19.08
21.89
24.40
26.47
25.11
28.09
30.67
27.69
27.02
20.67
27.69
25.79
54
0.222
FCF / Net incomex
1.737
1.784
1.906
2.240
2.309
2.373
2.685
3.174
3.612
3.942
1.047
3.174
2.341
48
7.63
ROIC%
31.54
33.57
31.03
30.48
32.84
31.33
32.89
31.02
28.64
26.59
24.46
31.02
31.18
90
20.43
Return on equity%
14.38
13.46
11.81
13.74
16.73
15.93
17.36
18.42
17.98
19.78
16.27
17.98
16.33
13
9.64
Return on assets%
30.51
28.41
27.87
28.76
29.85
29.49
29.66
31.33
29.65
29.40
23.02
29.65
29.57
18
5.06
EPSkr
6.31
6.61
6.49
6.77
7.59
7.07
6.98
7.49
7.28
7.18
5.49
(1.10%)
2.45%
—
11.74
EPS growth%
30.08
28.52
27.73
27.20
28.32
30.52
32.27
30.45
27.82
24.86
28.64
30.45
28.42
68
4.50
Bookvalue per shkr
3.37
3.28
3.13
3.13
3.57
4.06
3.88
3.84
3.75
3.89
4.89
1.74%
0.96%
—
3.42
FCF per sharekr
0.92
0.85
0.85
0.87
0.98
1.12
1.08
1.13
1.30
1.29
3.59
5.69%
4.17%
—
1.78
Dividend per shkr
8.56
8.44
9.18
10.90
11.72
11.83
12.50
12.97
14.33
16.82
4.11
7.49%
7.68%
—
25.45
Div yield (avg)%
15.19
18.05
15.73
15.70
15.08
14.98
16.91
18.67
19.97
22.77
4.10
18.67
16.32
70
16.52
Payout ratio%
17.98
19.63
19.17
21.15
19.03
17.93
18.45
21.44
24.14
24.25
7.01
21.44
19.40
63
155.0
Shares (diluted)M
98.88
102.9
105.6
97.53
98.14
90.08
88.20
85.15
75.59
66.82
150.0
(7.40%)
(4.89%)
92
15.60
Buyback yield%
32.74
34.51
32.65
32.13
32.65
30.32
28.71
31.58
30.58
30.40
8.76
30.40
31.86
19
1.615
D/E ratiox
0.397
0.450
0.533
0.622
0.638
0.642
0.623
0.689
0.740
0.776
1.033
0.689
0.630
35
0.648
Enterprise valuekr B
1.534
1.513
1.512
1.712
1.610
1.638
1.841
2.013
1.865
2.070
0.139
5.16%
3.03%
9
0.595
LT debtkr B
0.248
0.277
0.322
0.328
0.338
0.354
0.350
0.350
0.344
0.406
1.151
3.74%
6.50%
55
Cost of revenue
8.04%
1.00×
Operating expenses
8.21%
1.02×
Property and equipment
16.04%
Spread over hurdle
(1.45%)