2.900
Revenuekr B
7.442
7.812
8.189
8.917
9.452
9.954
10.60
11.34
12.34
13.16
3.082
6.84%
6.63%
75
17.05
Revenue growth%
13.08
14.46
13.21
15.81
17.22
15.77
17.87
16.12
13.47
14.03
19.58
15.77
15.11
19
7.33
Gross margin%
31.06
28.73
27.71
25.65
23.48
24.52
26.94
27.52
25.08
24.69
18.99
25.08
26.29
23
4.43
Operating margin%
17.26
19.61
18.57
19.88
19.33
18.01
15.19
18.10
20.29
17.39
15.17
18.01
18.33
25
18.85
Net margin%
19.25
21.01
21.77
21.64
23.38
25.05
25.54
23.10
22.67
23.66
28.78
23.66
22.89
27
10.16
P/E ratio (avg)x
19.02
19.66
22.69
23.26
26.04
30.02
34.15
35.87
37.02
38.83
14.20
35.87
28.03
68
28.70
EV/EBITx
37.15
38.08
38.69
43.97
43.64
44.65
51.08
55.58
56.91
63.87
26.66
55.58
44.31
52
15.56
FCF yield (avg)%
8.04
10.01
11.99
14.25
11.43
11.18
10.96
8.06
8.01
10.77
6.63
10.77
10.86
67
26.82
FCF margin%
5.12
4.08
3.80
5.50
7.24
8.27
7.18
9.08
11.79
11.84
24.31
9.08
7.21
19
0.572
FCF / Net incomex
0.719
0.772
0.816
0.771
0.749
0.826
0.787
0.725
0.769
0.790
1.055
0.787
0.771
12
28.80
ROIC%
23.11
20.37
22.19
22.28
22.40
25.12
22.98
22.27
24.21
22.37
23.12
22.98
22.39
77
20.92
Return on equity%
17.24
15.25
13.86
15.54
13.95
15.15
15.51
16.87
14.57
11.66
9.02
15.15
15.20
11
18.27
Return on assets%
5.93
3.82
5.23
4.02
1.45
1.58
0.40
0.40
0.40
0.40
10.09
0.40
1.52
57
9.36
EPSkr
20.58
21.60
22.55
23.65
24.99
26.41
23.64
25.38
23.13
22.14
9.98
(2.39%)
1.53%
—
5.74
EPS growth%
33.53
36.34
38.10
36.90
37.20
39.18
36.56
35.16
36.49
36.93
17.09
36.56
36.73
30
8.29
Bookvalue per shkr
62.10
71.77
67.55
78.57
88.34
104.08
122.11
129.86
142.64
140.55
20.98
9.73%
9.87%
—
50.46
FCF per sharekr
8.15
7.89
7.29
6.87
7.21
6.75
6.08
6.20
5.78
6.33
15.42
(2.57%)
(1.74%)
—
23.77
Dividend per shkr
13.22
12.33
13.30
11.51
11.52
9.99
9.16
7.83
7.06
7.09
46.13
(9.24%)
(6.41%)
—
15.72
Div yield (avg)%
7.26
5.36
2.41
1.25
0.40
0.40
0.40
1.27
0.40
0.40
10.26
0.40
0.82
55
6.10
Payout ratio%
25.48
23.51
21.58
23.25
25.97
28.55
29.44
28.32
26.10
26.14
19.99
28.32
26.03
10
148.5
Shares (diluted)M
207.8
199.0
203.6
222.7
233.7
265.1
266.6
290.7
321.8
350.0
150.1
8.42%
5.76%
23
9.01
Buyback yield%
19.13
16.79
17.71
17.63
18.26
16.08
15.09
15.17
13.46
14.01
7.69
15.09
16.44
13
0.408
D/E ratiox
0.887
0.884
0.868
0.925
0.986
1.007
1.033
1.037
0.922
0.914
1.423
1.007
0.924
6
10.78
Enterprise valuekr B
4.957
4.696
5.022
5.221
4.518
4.789
4.625
4.039
4.185
4.279
6.632
(1.08%)
(1.97%)
25
4.527
LT debtkr B
10.74
10.98
13.08
15.73
15.41
16.95
16.58
17.61
19.78
22.74
2.140
8.08%
8.37%
17
Cost of revenue
6.57%
1.00×
Operating expenses
6.98%
1.03×
Goodwill & intangibles
22.28%
Property and equipment
14.89%
Return on capital
144.54%
Spread over hurdle
139.13%