0.716
Revenuekr B
1.641
1.679
1.702
1.764
1.775
1.867
1.884
1.978
2.067
2.110
0.747
3.52%
2.73%
23
3.97
Revenue growth%
5.88
5.37
4.19
6.19
8.68
10.57
12.82
10.47
12.09
13.17
3.90
12.09
9.57
92
9.33
Gross margin%
5.04
5.45
4.06
5.40
5.91
7.30
7.27
4.87
3.08
4.06
4.04
4.87
5.22
36
9.63
Operating margin%
16.90
18.95
18.71
16.04
18.80
21.51
20.12
19.02
16.29
15.36
16.58
19.02
18.76
87
25.81
Net margin%
21.44
23.44
21.37
23.56
25.38
22.74
25.25
25.13
27.39
25.84
24.46
25.25
24.34
94
36.38
P/E ratio (avg)x
23.18
22.34
20.60
19.47
21.37
22.56
24.35
23.02
26.21
30.08
35.43
24.35
22.79
81
20.24
EV/EBITx
36.42
35.96
40.36
39.67
36.77
38.58
35.89
36.09
39.08
42.12
26.21
38.58
37.67
11
27.24
FCF yield (avg)%
10.84
8.68
5.98
7.84
5.32
6.30
5.49
2.64
0.59
0.40
27.54
2.64
5.74
10
13.33
FCF margin%
28.90
27.18
24.61
24.94
25.51
23.79
25.91
27.17
25.78
24.28
9.64
25.78
25.64
35
1.190
FCF / Net incomex
1.225
1.171
1.036
1.109
1.183
1.282
1.088
1.073
1.066
0.902
1.619
1.073
1.099
58
19.24
ROIC%
8.91
9.02
8.29
8.45
8.42
10.12
7.88
6.38
3.47
5.99
18.53
6.38
8.36
52
22.85
Return on equity%
4.16
2.24
4.99
7.91
10.49
7.64
9.49
8.43
6.02
6.11
4.73
7.64
6.88
51
9.68
Return on assets%
30.54
29.37
31.38
29.17
27.71
26.40
27.01
24.32
21.63
24.09
13.18
24.32
27.36
71
7.33
EPSkr
7.76
8.29
9.80
11.16
11.26
11.75
13.74
15.26
16.10
17.84
7.76
9.65%
8.04%
—
26.56
EPS growth%
19.51
20.34
21.29
24.28
22.03
20.82
22.18
24.33
22.42
25.09
24.61
22.42
22.10
10
8.41
Bookvalue per shkr
9.56
11.16
10.68
12.39
12.47
12.89
14.72
16.72
16.87
16.58
2.94
5.87%
6.10%
—
7.62
FCF per sharekr
13.01
15.22
18.02
20.08
21.69
22.98
25.93
29.45
30.98
30.46
6.01
7.03%
8.82%
—
10.93
Dividend per shkr
1.91
1.70
1.56
1.67
1.66
1.79
1.76
1.71
1.76
1.58
8.72
(0.98%)
(2.43%)
—
29.96
Div yield (avg)%
23.76
23.61
25.62
23.12
21.84
22.06
24.01
22.63
23.80
24.63
20.92
23.80
23.69
45
17.42
Payout ratio%
3.69
4.76
6.40
6.21
5.00
5.02
4.62
2.40
0.93
0.40
22.43
2.40
4.69
87
95.78
Shares (diluted)M
100.3
109.0
121.0
133.4
140.4
160.4
164.1
176.4
171.5
191.6
95.31
6.41%
7.08%
46
15.26
Buyback yield%
23.98
21.49
22.65
23.79
25.86
24.40
21.59
21.98
21.85
21.03
27.48
21.85
22.31
54
0.655
D/E ratiox
0.821
0.799
0.777
0.814
0.843
0.904
0.972
0.905
0.955
0.962
1.003
0.955
0.873
23
0.965
Enterprise valuekr B
0.154
0.151
0.146
0.143
0.158
0.177
0.197
0.189
0.195
0.212
2.400
6.06%
2.61%
82
1.845
LT debtkr B
1.629
1.726
1.727
1.678
1.639
1.647
1.656
1.636
1.553
1.397
2.092
(3.15%)
(1.04%)
58
Cost of revenue
2.79%
1.01×
Operating expenses
2.75%
1.00×
Goodwill & intangibles
16.50%
Spread over hurdle
15.09%