1.336
Revenuekr B
1.247
1.261
1.287
1.317
1.361
1.428
1.486
1.499
1.536
1.556
1.364
2.72%
2.33%
27
17.55
Revenue growth%
10.21
8.99
11.33
14.31
16.72
16.68
19.11
19.16
16.45
15.50
2.06
16.68
15.97
46
11.45
Gross margin%
13.83
14.03
12.15
12.03
12.64
14.17
12.26
14.97
16.60
14.85
20.16
14.85
13.93
92
20.10
Operating margin%
10.04
11.80
13.08
12.12
11.98
13.63
14.49
16.20
13.64
12.35
18.19
13.64
12.71
16
16.48
Net margin%
3.70
5.13
7.91
10.75
9.76
12.29
14.39
15.54
16.68
15.14
14.86
15.14
11.52
8
25.13
P/E ratio (avg)x
28.27
29.91
31.11
32.85
35.72
34.32
29.85
31.69
33.00
30.10
34.56
31.69
31.40
12
26.00
EV/EBITx
8.870
8.092
7.841
6.867
6.570
5.958
5.747
6.108
6.345
5.972
27.64
5.972
6.457
64
22.69
FCF yield (avg)%
19.95
22.74
23.12
25.28
24.36
26.81
29.10
31.11
28.28
28.83
3.62
28.83
26.04
69
8.38
FCF margin%
1.82
0.40
1.91
1.76
0.40
1.43
3.54
6.08
5.35
6.62
4.96
5.35
1.87
32
1.134
FCF / Net incomex
0.591
0.621
0.649
0.658
0.589
0.623
0.639
0.627
0.675
0.646
1.426
0.639
0.633
37
3.86
ROIC%
9.75
8.37
9.02
9.51
9.74
7.77
6.15
5.09
7.57
9.43
2.84
7.57
8.70
84
12.08
Return on equity%
14.98
16.59
17.24
19.44
20.62
21.04
23.71
21.88
21.05
19.05
16.09
21.05
20.03
51
9.51
Return on assets%
19.95
20.08
17.12
16.42
17.72
16.70
18.67
21.58
19.57
22.30
24.58
19.57
19.12
77
0.65
EPSkr
0.64
0.67
0.71
0.79
0.81
0.87
0.86
0.99
1.02
1.07
0.72
5.68%
6.32%
—
26.48
EPS growth%
7.87
5.13
6.63
7.79
7.35
7.04
6.41
3.75
2.47
3.27
7.22
3.75
6.52
75
2.05
Bookvalue per shkr
3.24
3.75
4.43
4.95
5.18
5.75
6.52
7.04
8.06
8.29
2.65
9.88%
10.19%
—
3.06
FCF per sharekr
3.42
3.63
3.48
4.06
4.73
5.09
5.81
5.82
6.76
7.24
3.13
8.90%
7.48%
—
2.21
Dividend per shkr
1.39
1.37
1.52
1.59
1.52
1.50
1.58
1.81
1.79
1.67
1.95
1.86%
2.39%
—
21.29
Div yield (avg)%
7.05
7.12
6.37
8.93
9.91
7.66
6.55
8.96
9.46
10.04
13.32
8.96
8.30
50
9.10
Payout ratio%
8.77
6.39
8.26
9.98
8.62
8.03
7.33
9.16
9.12
8.77
9.39
8.77
8.70
68
160.4
Shares (diluted)M
164.2
191.1
182.6
210.2
239.1
265.0
299.6
346.6
349.1
368.0
164.6
9.00%
8.09%
36
17.13
Buyback yield%
30.94
33.48
31.02
30.11
29.34
29.39
31.28
32.01
29.89
31.52
26.05
31.28
30.98
87
1.701
D/E ratiox
0.411
0.496
0.486
0.526
0.533
0.610
0.666
0.757
0.871
0.880
1.552
0.757
0.572
10
1.025
Enterprise valuekr B
0.068
0.061
0.057
0.058
0.055
0.059
0.057
0.061
0.061
0.058
1.117
1.08%
(2.36%)
27
0.841
LT debtkr B
1.883
2.124
2.446
2.525
2.810
2.794
3.104
3.291
3.213
3.274
1.392
3.11%
5.68%
79
Cost of revenue
2.33%
1.00×
Operating expenses
1.57%
0.93×
Cash and investments
16.61%
Spread over hurdle
72.19%