1.996
Revenuekr B
1.647
1.793
1.948
2.074
2.294
2.488
2.700
2.889
3.097
3.311
2.104
7.62%
7.98%
52
18.94
Revenue growth%
20.71
19.43
18.21
18.24
16.91
18.40
17.87
20.62
21.76
19.08
13.08
19.08
18.74
62
22.40
Gross margin%
16.68
16.05
13.95
14.36
16.92
19.20
21.23
22.74
23.00
25.95
20.07
22.74
18.06
45
15.85
Operating margin%
12.12
11.68
10.95
11.14
11.66
8.67
6.85
4.63
6.74
3.93
11.87
6.74
9.81
20
4.38
Net margin%
10.28
9.96
7.66
10.58
10.87
10.12
7.84
7.28
9.16
8.42
11.84
8.42
9.56
83
25.32
P/E ratio (avg)x
42.02
48.17
53.20
58.81
71.05
72.40
87.19
86.57
100.8
98.84
8.997
87.19
71.73
12
18.05
EV/EBITx
28.96
32.77
37.57
37.32
39.34
46.31
51.36
53.94
60.03
62.18
18.16
53.94
42.83
19
4.65
FCF yield (avg)%
19.35
17.37
14.38
16.33
15.78
18.53
19.43
17.75
16.95
16.51
15.44
17.75
17.16
87
12.46
FCF margin%
3.14
3.76
1.33
0.40
0.40
0.52
0.40
0.40
0.40
0.40
10.50
0.40
0.40
37
1.628
FCF / Net incomex
1.187
1.307
1.406
1.317
1.284
1.205
1.151
1.071
0.991
0.894
1.573
1.071
1.196
53
4.05
ROIC%
13.71
11.57
12.48
9.86
10.87
9.19
11.04
12.92
13.20
15.18
5.39
12.92
12.02
80
7.47
Return on equity%
2.14
4.32
4.25
3.41
2.69
0.40
1.35
0.71
0.40
0.40
16.06
0.40
1.75
57
21.44
Return on assets%
17.30
19.67
22.51
24.89
24.96
27.29
25.46
23.38
21.61
24.19
6.01
24.19
23.79
17
5.01
EPSkr
7.61
7.84
8.16
8.08
9.17
8.90
8.55
9.52
10.73
11.41
5.23
4.46%
4.02%
—
5.35
EPS growth%
31.97
33.56
33.90
36.56
36.13
34.56
36.44
33.52
35.91
38.81
13.22
35.91
35.23
67
14.79
Bookvalue per shkr
5.05
5.61
5.04
4.62
4.99
4.94
4.71
4.81
4.43
3.91
12.21
(4.75%)
(3.45%)
—
15.39
FCF per sharekr
15.99
15.25
14.40
14.77
14.19
12.86
11.72
11.28
10.81
10.01
18.97
(6.74%)
(4.85%)
—
20.46
Dividend per shkr
8.24
9.71
9.78
10.30
11.05
11.77
11.61
13.55
14.60
15.85
6.76
7.49%
6.43%
—
19.56
Div yield (avg)%
8.09
9.01
10.16
9.39
6.92
4.28
5.68
5.72
5.20
6.54
6.24
5.68
6.73
70
22.91
Payout ratio%
12.73
12.52
9.68
11.67
12.19
11.03
13.41
16.29
13.80
14.20
5.73
13.80
12.63
75
64.18
Shares (diluted)M
53.45
51.41
47.27
44.13
46.16
50.25
54.23
58.13
64.44
64.26
61.26
6.84%
2.12%
94
2.98
Buyback yield%
5.09
4.76
5.92
8.39
7.11
6.38
9.11
7.26
7.54
7.13
8.35
7.26
7.12
68
1.769
D/E ratiox
0.540
0.556
0.573
0.659
0.770
0.760
0.770
0.782
0.788
0.886
1.132
0.782
0.765
39
1.351
Enterprise valuekr B
3.091
3.177
3.493
3.571
3.780
4.095
4.628
4.861
5.011
5.232
1.126
6.72%
6.98%
15
0.215
LT debtkr B
1.750
1.825
1.983
1.831
1.684
1.811
1.888
1.760
1.647
1.499
1.515
(2.30%)
(2.69%)
61
Cost of revenue
7.87%
0.99×
Operating expenses
8.16%
1.02×
Property and equipment
21.18%
Goodwill & intangibles
19.52%
Spread over hurdle
15.23%