46.03
Revenuekr B
21.84
23.45
24.47
25.81
27.01
28.44
30.50
32.79
34.33
36.48
47.16
6.19%
5.70%
88
4.97
Revenue growth%
16.00
15.33
18.08
15.16
12.64
10.89
9.08
10.77
12.68
11.88
2.33
10.89
12.66
20
4.71
Gross margin%
19.42
18.89
16.54
15.80
17.14
17.48
14.82
13.59
13.44
15.73
6.83
14.82
16.17
25
15.40
Operating margin%
6.42
5.52
6.54
7.03
6.48
6.66
8.06
7.10
4.85
1.99
23.88
6.66
6.51
75
3.70
Net margin%
25.35
25.82
25.84
26.23
23.44
24.11
24.03
24.79
22.11
19.51
23.90
24.03
24.45
75
35.49
P/E ratio (avg)x
14.59
12.78
12.59
10.73
9.895
10.25
11.04
9.680
9.043
8.622
26.43
9.680
10.49
38
15.87
EV/EBITx
32.56
33.64
34.80
36.41
41.19
40.85
39.21
40.17
42.30
42.51
35.66
40.85
39.69
87
28.49
FCF yield (avg)%
18.98
16.44
18.80
17.58
15.12
15.74
15.39
12.70
11.87
11.78
22.43
12.70
15.56
14
11.53
FCF margin%
19.93
22.30
23.19
25.25
25.58
27.80
29.13
27.70
25.65
28.36
12.85
27.80
25.62
64
0.142
FCF / Net incomex
0.910
0.967
0.893
0.885
0.945
0.853
0.735
0.762
0.785
0.700
0.898
0.762
0.869
6
4.31
ROIC%
22.97
21.04
19.11
17.13
18.32
16.32
13.41
13.16
12.65
12.74
8.96
13.16
16.73
70
20.65
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.16
0.40
0.40
50
29.03
Return on assets%
21.11
20.56
20.70
18.71
21.08
23.21
20.66
21.66
22.10
22.13
10.15
22.10
21.09
44
24.93
EPSkr
43.50
46.43
49.06
51.56
53.01
57.95
63.98
73.41
76.03
85.33
26.49
9.99%
8.23%
—
3.18
EPS growth%
21.61
21.40
22.82
24.93
25.14
25.89
27.68
25.56
27.07
24.43
11.17
25.89
25.04
14
31.04
Bookvalue per shkr
87.06
82.44
86.01
81.83
86.68
100.74
95.47
112.52
113.46
110.02
20.77
4.88%
3.15%
—
20.10
FCF per sharekr
60.96
69.99
65.63
71.01
80.28
83.33
95.42
106.39
118.70
134.28
20.80
10.83%
8.84%
—
49.92
Dividend per shkr
60.75
61.47
62.25
63.29
64.45
74.33
81.90
82.89
83.86
95.80
68.54
8.25%
4.49%
—
6.79
Div yield (avg)%
16.09
18.26
16.40
14.58
11.63
9.57
10.22
9.13
9.11
7.95
23.45
9.13
10.92
38
12.69
Payout ratio%
28.06
25.93
26.84
26.87
25.97
25.46
28.06
28.67
28.62
30.76
28.16
28.62
27.46
20
432.6
Shares (diluted)M
540.1
502.3
432.5
436.4
447.0
422.2
453.5
484.5
428.6
405.0
427.6
(1.96%)
(2.07%)
79
15.31
Buyback yield%
27.79
26.90
25.93
26.25
26.54
29.22
27.54
28.75
26.56
28.09
11.21
28.09
27.22
10
0.116
D/E ratiox
0.824
0.819
0.785
0.714
0.721
0.692
0.653
0.642
0.710
0.695
0.140
0.692
0.712
92
19.36
Enterprise valuekr B
10.49
11.49
12.49
13.52
13.89
15.13
17.36
17.94
17.93
20.29
27.58
7.88%
6.28%
68
27.73
LT debtkr B
10.80
9.889
9.276
8.783
9.128
10.06
9.718
8.774
8.980
9.378
41.43
0.54%
(1.37%)
13
Cost of revenue
5.76%
1.01×
Operating expenses
5.84%
1.01×
Cash and investments
16.30%
Return on capital
137.43%
Spread over hurdle
128.87%