0.449
Revenuekr B
1.171
1.173
1.219
1.237
1.280
1.327
1.348
1.371
1.414
1.428
0.479
2.21%
2.12%
19
9.25
Revenue growth%
24.70
22.85
25.82
23.20
24.44
26.65
25.56
24.56
27.40
25.49
28.54
25.56
25.09
82
15.55
Gross margin%
3.88
1.27
0.40
0.40
0.40
1.39
3.10
3.30
0.40
1.99
20.71
1.99
1.33
44
7.76
Operating margin%
0.40
1.73
3.67
1.15
0.40
0.40
0.40
3.28
1.11
0.40
11.75
0.40
0.76
46
23.21
Net margin%
10.97
10.98
8.04
7.99
7.92
10.65
7.67
5.17
4.81
6.84
28.42
6.84
7.96
43
33.99
P/E ratio (avg)x
15.25
16.95
17.37
17.80
20.02
20.99
18.97
17.21
16.66
18.42
14.19
18.42
17.59
46
23.18
EV/EBITx
35.66
35.96
34.12
31.68
30.82
29.22
29.20
32.23
30.62
32.55
19.13
30.62
31.96
75
26.45
FCF yield (avg)%
20.26
21.76
24.51
25.08
27.81
29.03
27.37
30.00
32.65
34.14
16.35
30.00
27.59
20
27.40
FCF margin%
29.56
30.80
32.17
30.02
29.59
29.45
28.95
27.40
24.82
22.98
17.95
27.40
29.50
13
0.125
FCF / Net incomex
2.266
2.360
2.433
2.620
2.505
2.325
2.246
2.441
2.300
2.187
1.337
2.300
2.343
56
7.66
ROIC%
20.57
19.44
22.20
20.20
23.15
26.02
23.48
26.20
26.54
23.76
14.10
26.02
23.31
25
18.06
Return on equity%
7.56
5.48
2.77
1.87
2.76
3.54
5.47
5.64
7.80
5.79
27.62
5.64
5.48
24
15.98
Return on assets%
33.67
36.65
37.26
37.32
38.50
41.43
39.33
41.18
39.43
36.90
11.07
39.43
37.91
42
13.70
EPSkr
42.24
45.11
44.94
52.39
60.34
69.49
72.00
72.54
85.29
82.65
14.52
6.50%
7.95%
—
6.43
EPS growth%
11.14
12.82
11.53
9.15
7.01
8.22
9.85
7.64
5.37
3.82
13.79
7.64
8.68
30
19.99
Bookvalue per shkr
19.73
17.88
19.37
20.75
22.01
23.15
26.10
24.08
21.87
24.40
16.76
2.08%
2.09%
—
11.89
FCF per sharekr
17.23
18.92
20.01
21.42
21.89
22.08
23.41
22.05
25.13
25.27
26.25
2.91%
3.48%
—
12.85
Dividend per shkr
19.60
22.19
22.37
22.81
25.57
27.92
28.20
33.38
40.60
42.52
3.94
10.70%
9.36%
—
6.15
Div yield (avg)%
13.45
14.84
16.11
13.60
13.91
14.33
15.25
18.20
18.66
20.63
26.91
18.20
15.04
56
14.52
Payout ratio%
28.94
27.06
29.79
31.55
33.16
33.72
34.17
36.07
34.90
37.75
17.07
34.90
33.44
14
24.39
Shares (diluted)M
22.22
22.43
21.32
20.13
21.43
19.36
20.13
20.90
19.49
17.78
25.68
(3.66%)
(1.25%)
38
9.96
Buyback yield%
2.64
0.40
0.40
0.40
3.13
2.97
4.39
7.05
4.89
5.56
5.75
4.89
3.05
54
1.163
D/E ratiox
1.125
1.234
1.307
1.371
1.466
1.306
1.150
1.018
0.909
0.967
1.518
1.018
1.192
65
668.9
Enterprise valuekr M
579.6
585.2
623.0
647.5
742.4
739.7
766.6
719.9
713.8
809.6
892.5
1.75%
4.75%
21
0.747
LT debtkr B
1.204
1.184
1.127
1.307
1.457
1.677
1.653
1.687
1.871
1.929
1.081
5.78%
5.64%
41
Cost of revenue
2.14%
1.00×
Operating expenses
1.45%
0.94×
Goodwill & intangibles
16.78%
Cash and investments
16.57%
Spread over hurdle
12.18%