0.880
Revenuekr B
0.808
0.858
0.922
0.972
1.033
1.084
1.145
1.224
1.279
1.337
0.946
5.28%
5.64%
85
5.11
Revenue growth%
12.39
10.30
7.98
7.27
7.27
4.81
6.92
5.66
7.90
6.18
4.16
6.18
7.27
74
18.03
Gross margin%
15.48
15.15
16.38
19.25
16.93
18.07
17.45
20.06
21.42
22.24
6.75
20.06
17.76
14
29.16
Operating margin%
7.22
7.57
10.08
7.59
9.12
9.72
10.73
12.26
9.94
7.07
11.37
9.94
9.42
55
26.93
Net margin%
12.93
11.56
10.44
12.46
12.01
12.53
15.38
16.06
13.41
15.14
6.79
15.14
12.73
46
20.21
P/E ratio (avg)x
12.76
14.69
15.81
17.56
19.60
18.59
19.48
21.15
22.44
22.89
30.10
21.15
19.03
7
26.48
EV/EBITx
33.27
33.02
32.08
28.68
25.66
26.70
27.81
30.01
29.61
27.32
12.89
27.81
29.14
45
3.22
FCF yield (avg)%
18.41
17.61
15.93
14.38
16.02
16.26
16.62
16.66
19.32
20.37
12.86
16.66
16.64
42
19.54
FCF margin%
23.37
25.28
28.15
29.57
29.53
30.52
31.04
28.47
30.17
32.26
20.82
30.52
29.55
5
0.312
FCF / Net incomex
0.152
0.154
0.162
0.171
0.186
0.163
0.164
0.146
0.144
0.142
0.234
0.146
0.158
74
8.49
ROIC%
23.03
23.85
25.29
25.15
25.40
24.57
25.34
26.51
24.21
24.87
26.54
24.87
25.01
78
29.59
Return on equity%
5.77
7.93
8.15
5.50
7.18
9.86
12.06
9.16
11.06
11.04
24.21
11.04
8.65
28
21.91
Return on assets%
3.75
2.37
1.11
1.03
3.53
6.19
5.16
6.36
8.67
6.09
23.07
6.19
4.46
16
0.38
EPSkr
2.34
2.35
2.75
2.98
3.15
3.66
3.50
4.08
4.53
4.88
0.42
9.14%
7.16%
—
22.28
EPS growth%
21.62
19.41
17.96
16.00
16.90
19.75
17.44
14.49
15.14
14.96
2.68
15.14
17.17
83
2.56
Bookvalue per shkr
2.05
1.97
2.07
2.11
2.35
2.50
2.92
3.45
3.35
3.77
1.98
9.93%
7.26%
—
2.14
FCF per sharekr
0.96
0.86
0.93
0.87
0.84
0.77
0.78
0.78
0.81
0.77
2.08
(1.90%)
(2.20%)
—
2.32
Dividend per shkr
2.11
2.27
2.25
2.43
2.66
3.17
3.28
3.75
3.72
3.94
2.10
8.18%
7.52%
—
28.34
Div yield (avg)%
4.14
1.26
0.40
0.40
0.40
2.10
3.83
3.06
1.85
2.70
14.93
2.70
1.98
38
29.73
Payout ratio%
21.41
20.01
17.55
17.88
17.83
19.56
22.32
22.68
21.65
19.91
20.44
21.65
19.96
73
195.7
Shares (diluted)M
161.7
162.9
164.7
160.5
170.2
182.4
173.5
165.5
176.4
199.3
187.8
3.21%
1.44%
62
20.35
Buyback yield%
30.06
32.96
30.70
33.14
34.31
37.03
38.14
37.43
36.32
33.39
23.26
37.03
33.85
46
0.699
D/E ratiox
0.686
0.734
0.701
0.685
0.630
0.693
0.612
0.548
0.543
0.532
1.207
0.548
0.657
12
0.553
Enterprise valuekr B
1.136
1.132
1.221
1.291
1.361
1.352
1.625
1.819
2.181
2.373
0.070
11.75%
7.66%
75
668.2
LT debtkr M
211.4
225.3
247.1
232.3
232.4
241.0
273.4
301.8
339.7
374.5
231.5
10.02%
6.45%
71
Cost of revenue
5.67%
1.00×
Operating expenses
5.24%
0.96×
Goodwill & intangibles
17.38%
Cash and investments
16.78%
Spread over hurdle
(1.19%)