3.498
Revenuekr B
2.355
2.507
2.718
2.988
3.271
3.484
3.713
3.964
4.262
4.597
3.594
7.04%
8.02%
65
14.66
Revenue growth%
25.29
27.64
27.35
27.07
28.64
31.35
28.83
26.43
28.47
28.29
11.81
28.47
27.96
61
5.53
Gross margin%
15.82
13.36
10.82
9.11
11.34
8.69
11.63
8.65
10.55
8.65
29.80
8.69
10.68
54
18.96
Operating margin%
27.73
28.63
30.21
29.77
28.43
30.13
31.00
32.44
31.07
28.66
8.93
31.00
29.95
88
23.40
Net margin%
0.52
2.84
5.03
2.45
1.75
2.72
4.86
6.50
6.57
4.89
24.84
4.89
3.85
57
13.66
P/E ratio (avg)x
10.93
11.18
11.95
11.37
11.54
11.98
11.97
11.08
9.620
8.696
23.53
11.08
11.28
63
21.07
EV/EBITx
29.52
32.88
31.65
34.85
35.48
35.29
35.43
40.10
40.88
41.02
30.36
40.10
35.36
74
12.99
FCF yield (avg)%
0.65
3.61
4.42
6.72
6.45
6.20
3.99
3.27
1.76
3.50
29.49
3.50
3.80
12
21.20
FCF margin%
0.41
1.69
4.34
1.53
0.97
1.77
0.40
2.62
3.99
4.45
18.64
2.62
1.73
46
0.739
FCF / Net incomex
1.321
1.364
1.374
1.267
1.313
1.185
1.255
1.404
1.566
1.410
0.305
1.404
1.343
87
11.86
ROIC%
13.86
14.54
12.09
9.99
7.71
6.28
6.64
3.99
2.49
2.69
20.31
3.99
7.17
90
10.81
Return on equity%
10.20
12.00
12.89
12.88
15.51
13.29
11.40
9.43
11.83
11.30
28.17
11.40
11.91
37
18.33
Return on assets%
14.46
14.93
13.22
13.53
15.47
15.85
15.04
13.09
10.28
12.74
22.94
13.09
14.00
66
2.21
EPSkr
8.05
7.87
6.87
7.16
7.27
6.65
6.44
5.71
5.82
6.04
2.41
(3.63%)
(2.11%)
—
16.42
EPS growth%
24.03
24.99
22.35
24.34
26.32
26.56
28.86
30.73
31.30
33.26
13.47
30.73
26.44
20
5.29
Bookvalue per shkr
4.29
4.02
3.39
3.27
3.12
2.97
3.00
2.64
2.24
2.17
6.99
(7.02%)
(7.83%)
—
4.73
FCF per sharekr
8.64
10.22
11.05
11.67
12.67
14.00
13.86
15.18
18.00
20.18
3.42
9.76%
9.39%
—
2.13
Dividend per shkr
2.18
1.93
2.03
2.07
2.21
2.31
2.12
1.83
1.75
1.64
6.68
(5.81%)
(3.55%)
—
13.04
Div yield (avg)%
8.75
10.91
10.06
12.85
14.48
11.53
11.68
9.72
8.57
7.65
18.74
9.72
10.48
60
14.35
Payout ratio%
2.81
5.39
4.59
5.37
3.26
5.99
8.84
8.36
7.27
7.67
11.18
7.67
5.69
94
285.0
Shares (diluted)M
487.4
481.5
500.7
546.6
563.1
586.6
599.1
605.5
698.9
795.0
277.0
7.14%
5.69%
54
19.91
Buyback yield%
0.40
1.15
3.42
2.88
4.45
5.07
3.08
4.36
6.47
4.11
7.40
4.36
3.76
17
1.021
D/E ratiox
0.985
0.925
0.858
0.847
0.896
0.790
0.706
0.782
0.751
0.804
1.436
0.782
0.825
60
0.180
Enterprise valuekr B
2.311
2.214
2.007
1.849
2.084
1.933
1.884
1.952
1.881
2.038
1.461
(0.44%)
(1.05%)
45
3.763
LT debtkr B
2.368
2.176
2.162
1.987
2.197
2.248
2.045
2.168
2.003
2.147
0.743
(0.46%)
(1.80%)
75
Cost of revenue
8.18%
1.02×
Operating expenses
7.32%
0.94×
Goodwill & intangibles
22.70%
Spread over hurdle
35.80%