2.114
Revenuekr B
2.293
2.322
2.350
2.393
2.496
2.485
2.573
2.614
2.672
2.666
2.242
1.32%
1.51%
73
19.46
Revenue growth%
31.43
28.77
30.26
28.94
27.69
24.86
25.25
26.68
24.41
25.26
14.59
25.25
27.19
28
2.40
Gross margin%
26.69
28.22
29.68
30.10
30.53
30.16
30.68
28.43
30.51
31.43
29.49
30.51
30.13
55
2.98
Operating margin%
15.29
17.12
17.29
17.04
14.98
16.42
16.78
14.77
15.89
13.07
11.45
15.89
16.16
34
23.27
Net margin%
15.31
15.40
17.79
19.60
19.21
19.17
21.03
20.74
20.64
18.15
21.55
20.64
19.19
19
31.22
P/E ratio (avg)x
42.38
42.36
46.34
46.55
50.94
54.98
65.06
63.61
62.20
68.16
6.145
63.61
52.96
73
9.028
EV/EBITx
35.63
35.27
35.84
34.97
35.74
41.65
47.87
44.94
42.49
43.04
27.76
43.04
38.75
91
11.24
FCF yield (avg)%
13.49
14.84
16.89
17.63
15.49
17.65
17.31
17.79
19.91
21.45
29.81
17.79
17.47
83
9.36
FCF margin%
29.52
29.79
29.05
29.67
28.51
25.88
24.99
26.74
24.15
24.01
24.33
24.99
27.63
91
1.111
FCF / Net incomex
1.327
1.378
1.449
1.480
1.542
1.813
1.751
1.900
1.914
1.928
1.663
1.900
1.646
28
18.22
ROIC%
11.79
12.94
11.57
10.95
10.34
11.93
14.18
17.11
19.23
22.10
22.35
17.11
12.43
10
27.63
Return on equity%
16.30
17.65
16.15
17.60
19.97
21.08
18.88
19.40
19.67
17.23
9.81
19.40
18.27
39
20.19
Return on assets%
7.05
6.76
8.94
7.76
8.43
7.20
7.91
7.05
4.26
7.21
26.92
7.20
7.21
33
5.37
EPSkr
15.50
15.29
14.94
15.15
16.66
16.73
16.83
16.84
19.55
20.68
5.88
4.41%
4.06%
—
6.91
EPS growth%
25.49
26.06
27.64
30.21
27.44
25.53
23.00
25.11
25.78
27.63
17.20
25.53
25.92
31
4.03
Bookvalue per shkr
11.35
10.40
10.19
11.06
11.79
10.33
10.89
10.31
10.23
10.88
10.93
(1.59%)
(1.28%)
—
14.19
FCF per sharekr
7.04
7.08
6.36
6.73
7.06
6.63
7.16
6.54
5.61
5.29
12.53
(5.59%)
(2.18%)
—
18.75
Dividend per shkr
18.56
18.45
18.20
17.90
19.66
20.65
22.69
24.24
24.93
28.38
4.71
7.62%
3.88%
—
3.35
Div yield (avg)%
26.59
26.36
25.70
27.81
27.82
28.20
26.79
26.32
24.34
25.59
18.48
26.32
26.47
15
5.81
Payout ratio%
14.81
15.52
17.97
19.73
22.65
22.26
20.95
21.86
19.52
17.07
19.42
20.95
19.63
6
41.71
Shares (diluted)M
33.01
36.26
37.84
35.08
37.92
36.41
34.80
36.10
36.41
34.08
41.32
(2.12%)
(0.91%)
83
25.77
Buyback yield%
23.62
26.16
24.20
25.98
23.40
21.81
18.87
20.21
17.29
16.38
3.59
18.87
22.60
24
1.020
D/E ratiox
0.758
0.689
0.700
0.749
0.779
0.809
0.797
0.675
0.591
0.561
0.597
0.675
0.724
93
1.875
Enterprise valuekr B
2.113
2.268
2.282
2.483
2.478
2.210
2.345
2.506
2.627
2.593
2.147
0.92%
2.43%
24
2,191
LT debtkr M
234.3
244.4
258.6
289.5
333.8
337.5
368.9
435.8
452.3
481.9
575.5
7.62%
8.31%
24
Cost of revenue
1.40%
0.99×
Operating expenses
2.09%
1.06×
Cash and investments
16.81%
Goodwill & intangibles
15.40%
Spread over hurdle
25.84%