1.296
Revenuekr B
1.007
1.027
1.051
1.064
1.097
1.137
1.141
1.152
1.157
1.178
1.420
1.43%
1.71%
86
4.49
Revenue growth%
19.14
17.85
15.36
17.78
15.38
16.11
15.08
15.60
15.54
14.69
23.37
15.54
15.57
29
28.87
Gross margin%
23.64
26.09
24.75
25.54
22.71
23.02
20.36
20.71
20.05
20.23
12.53
20.36
22.86
42
25.49
Operating margin%
15.55
14.93
14.38
15.96
17.53
19.76
17.21
19.14
20.66
18.50
12.37
19.14
17.37
48
27.52
Net margin%
0.40
0.40
2.69
1.77
3.82
3.41
3.57
1.58
1.13
3.25
19.77
3.25
2.23
71
23.62
P/E ratio (avg)x
37.72
34.43
36.76
40.41
44.64
44.28
48.57
47.64
48.30
52.01
13.29
48.30
44.46
16
31.86
EV/EBITx
21.82
23.28
25.03
25.56
24.72
25.80
26.33
30.11
32.81
36.17
22.57
30.11
25.68
90
16.55
FCF yield (avg)%
27.73
30.52
28.38
25.67
23.76
23.95
25.88
24.84
24.34
22.40
10.89
24.34
25.25
29
11.31
FCF margin%
34.33
36.95
36.50
37.16
36.55
39.17
40.25
40.39
38.74
36.62
28.75
39.17
37.05
57
1.540
FCF / Net incomex
0.949
1.014
1.054
1.127
1.120
1.087
1.032
0.939
0.987
0.983
0.754
0.987
1.023
8
20.01
ROIC%
13.26
12.80
13.49
10.65
9.91
8.72
9.80
9.46
9.38
8.77
12.68
9.38
9.85
64
27.11
Return on equity%
3.93
5.00
4.50
6.09
5.19
4.67
4.43
2.97
3.64
1.86
23.75
3.64
4.46
86
26.32
Return on assets%
10.55
10.97
12.57
14.32
12.32
11.01
12.00
9.86
12.22
10.93
5.20
11.01
11.51
79
8.13
EPSkr
4.26
4.18
4.14
4.52
4.42
4.71
5.03
5.04
4.65
4.79
8.82
1.63%
0.10%
—
12.26
EPS growth%
23.43
23.52
26.52
29.41
28.50
26.20
23.83
21.43
20.88
20.39
4.33
21.43
23.68
55
14.18
Bookvalue per shkr
9.26
9.74
9.85
8.77
9.16
8.36
7.96
8.53
8.67
9.27
2.56
0.24%
0.38%
—
12.09
FCF per sharekr
6.11
7.15
7.62
9.11
9.34
10.88
12.42
13.81
16.05
16.04
7.44
11.42%
11.05%
—
13.28
Dividend per shkr
5.96
5.36
5.32
4.65
4.73
4.88
4.34
4.08
3.92
4.17
3.55
(2.45%)
(4.50%)
—
19.71
Div yield (avg)%
17.57
18.81
19.10
18.28
16.07
16.27
18.10
15.24
17.10
14.38
28.25
16.27
17.33
20
5.89
Payout ratio%
36.31
35.77
38.45
37.33
34.71
33.64
32.48
35.25
35.82
37.48
16.90
35.25
35.79
31
32.83
Shares (diluted)M
25.81
22.62
22.11
22.26
22.52
20.23
21.09
21.59
22.13
22.69
32.62
0.15%
(2.07%)
20
27.76
Buyback yield%
13.94
11.04
8.33
6.03
5.39
3.81
1.12
3.13
0.40
2.07
6.29
2.07
4.60
32
0.150
D/E ratiox
0.689
0.691
0.614
0.648
0.704
0.764
0.675
0.716
0.684
0.614
0.842
0.684
0.687
84
0.755
Enterprise valuekr B
0.948
0.906
0.994
1.010
0.940
0.994
1.109
1.116
1.163
1.242
0.921
5.74%
2.45%
39
0.858
LT debtkr B
1.748
2.084
2.021
1.965
2.278
2.343
2.469
2.582
2.850
3.431
1.359
8.53%
8.72%
56
Cost of revenue
1.70%
1.00×
Operating expenses
1.84%
1.01×
Property and equipment
16.69%
Spread over hurdle
15.20%