1.880
Revenuekr B
1.658
1.710
1.783
1.820
1.913
2.031
2.128
2.180
2.240
2.301
1.937
3.76%
3.64%
12
11.96
Revenue growth%
22.66
24.14
25.73
22.93
22.61
21.19
22.51
25.01
22.17
19.40
21.82
22.17
22.63
45
20.36
Gross margin%
15.03
14.52
16.36
19.03
19.20
19.69
20.95
21.49
22.86
23.29
25.44
21.49
19.45
71
13.89
Operating margin%
12.34
14.50
15.63
15.78
15.86
16.91
16.78
16.75
14.22
14.69
20.97
16.75
15.70
90
8.77
Net margin%
15.72
16.54
17.39
14.55
16.82
14.58
16.96
15.95
15.56
18.07
9.17
15.95
16.25
67
11.35
P/E ratio (avg)x
16.55
17.55
19.25
18.42
17.84
18.24
19.67
21.22
21.82
19.91
37.75
19.91
18.84
82
21.93
EV/EBITx
28.44
29.02
27.81
26.64
30.56
32.72
37.50
43.45
45.02
48.65
18.59
43.45
31.64
25
3.61
FCF yield (avg)%
28.00
29.46
31.76
32.20
32.64
31.28
32.49
35.06
36.13
36.59
11.30
35.06
32.35
49
14.70
FCF margin%
20.59
22.52
21.12
21.91
22.88
20.56
17.70
18.66
16.16
17.83
15.37
17.83
20.57
55
1.799
FCF / Net incomex
0.239
0.270
0.296
0.329
0.326
0.317
0.327
0.330
0.350
0.353
0.811
0.330
0.327
24
27.47
ROIC%
21.82
23.06
23.48
26.30
23.32
24.75
23.12
21.50
20.75
23.68
7.64
23.12
23.22
82
4.81
Return on equity%
13.03
12.55
13.32
12.92
12.09
14.16
12.20
13.86
11.92
9.24
6.99
12.20
12.73
7
27.00
Return on assets%
3.74
1.66
2.67
5.53
6.68
9.19
7.49
7.61
9.37
6.62
20.13
7.61
6.65
94
22.56
EPSkr
11.89
11.36
9.97
10.48
10.83
9.75
10.35
9.89
9.11
10.13
25.21
(1.33%)
(0.60%)
—
19.23
EPS growth%
30.21
29.75
28.64
30.95
29.32
31.38
29.04
31.41
33.85
34.91
23.13
31.41
30.58
10
4.16
Bookvalue per shkr
32.09
33.50
33.43
36.04
39.67
47.64
47.77
47.14
46.85
47.23
9.60
3.55%
5.52%
—
11.92
FCF per sharekr
15.52
15.79
17.17
19.40
20.42
22.15
20.61
21.23
22.47
22.83
10.42
2.26%
5.17%
—
14.19
Dividend per shkr
28.87
30.62
33.22
33.94
34.25
38.52
45.85
48.46
54.35
58.93
10.96
11.46%
7.04%
—
22.15
Div yield (avg)%
15.84
15.87
17.46
16.39
17.53
15.87
18.66
18.47
18.34
15.58
26.90
18.34
16.93
49
11.74
Payout ratio%
0.40
0.40
0.40
0.40
0.99
2.81
5.72
3.97
4.05
4.52
18.27
4.05
1.90
16
86.25
Shares (diluted)M
122.3
141.1
151.7
143.8
167.1
181.1
172.0
173.7
195.1
196.9
86.77
3.34%
5.48%
39
5.96
Buyback yield%
23.35
20.79
20.36
17.40
15.94
18.67
21.40
19.19
16.42
15.84
2.41
18.67
18.93
50
0.227
D/E ratiox
1.100
1.051
1.041
0.971
0.918
0.810
0.855
0.739
0.770
0.694
1.489
0.770
0.886
46
0.903
Enterprise valuekr B
2.176
2.157
2.138
1.912
2.009
2.131
2.074
2.183
2.304
2.472
3.165
4.23%
(0.13%)
38
0.919
LT debtkr B
1.209
1.084
1.036
0.987
0.902
0.791
0.807
0.720
0.746
0.703
1.717
(4.86%)
(5.67%)
25
Cost of revenue
3.64%
1.00×
Operating expenses
4.53%
1.09×
Property and equipment
18.54%
Goodwill & intangibles
14.19%
Spread over hurdle
(1.16%)