0.467
Revenuekr B
0.627
0.684
0.729
0.792
0.869
0.937
1.010
1.079
1.158
1.244
0.494
7.43%
8.05%
90
27.80
Revenue growth%
13.19
13.92
12.49
10.42
8.55
5.72
4.12
5.16
3.17
2.47
4.67
4.12
7.14
56
7.14
Gross margin%
15.86
18.13
15.22
17.31
19.54
20.01
18.51
21.17
22.02
23.54
19.92
21.17
19.02
11
7.14
Operating margin%
8.52
8.92
11.58
12.70
10.03
8.70
10.65
12.63
14.17
12.16
14.83
12.16
11.11
44
5.21
Net margin%
27.27
27.68
28.95
28.49
31.36
33.58
36.10
36.76
39.24
38.13
29.56
36.76
32.47
69
16.74
P/E ratio (avg)x
38.87
42.29
42.31
41.94
46.67
43.79
47.63
49.90
48.09
42.95
32.19
47.63
43.37
36
9.171
EV/EBITx
13.88
13.76
13.57
12.24
13.33
11.79
11.63
10.36
9.408
9.089
19.60
10.36
12.01
67
20.11
FCF yield (avg)%
15.57
14.88
13.27
11.98
9.96
7.89
5.93
6.33
7.92
6.87
28.34
6.87
8.94
39
6.39
FCF margin%
10.12
7.76
4.96
7.32
5.48
6.24
8.74
8.40
10.19
12.86
5.84
8.74
8.08
66
0.102
FCF / Net incomex
0.320
0.358
0.414
0.427
0.446
0.517
0.560
0.579
0.601
0.699
1.080
0.579
0.482
53
19.19
ROIC%
25.49
26.42
25.17
23.25
20.78
21.09
23.48
24.23
22.18
24.78
24.88
23.48
23.86
64
7.10
Return on equity%
19.91
22.66
24.44
26.78
26.35
27.63
29.53
28.84
30.20
32.46
12.91
29.53
27.20
70
19.35
Return on assets%
7.34
8.07
9.02
9.36
11.41
8.88
11.83
8.99
7.04
8.97
28.73
8.97
8.98
18
9.92
EPSkr
7.17
7.55
7.72
7.60
7.24
7.40
8.08
9.17
9.26
9.52
10.98
5.65%
4.04%
—
19.23
EPS growth%
18.27
19.46
16.84
19.33
17.79
17.84
16.32
16.79
15.21
13.69
15.02
16.32
17.32
24
7.30
Bookvalue per shkr
4.07
3.54
3.72
3.22
3.05
2.92
2.54
2.45
2.26
2.24
5.55
(6.05%)
(7.14%)
—
9.59
FCF per sharekr
3.82
4.14
4.31
4.73
5.17
5.50
5.27
5.34
5.75
5.99
11.91
2.99%
4.08%
—
9.27
Dividend per shkr
4.07
4.39
4.38
4.13
3.66
4.00
4.38
4.05
4.15
4.56
2.26
4.52%
0.29%
—
28.95
Div yield (avg)%
10.46
7.95
10.03
10.08
11.67
9.39
8.46
8.75
6.60
8.56
24.79
8.56
9.07
83
15.68
Payout ratio%
6.98
9.68
8.15
10.04
7.89
8.45
11.25
11.31
13.63
14.92
5.41
11.31
9.86
83
27.22
Shares (diluted)M
41.93
49.58
48.60
51.33
56.70
60.13
66.24
73.39
86.36
85.27
27.30
8.50%
9.07%
31
8.84
Buyback yield%
21.54
18.76
20.68
20.90
20.19
21.07
23.02
20.64
19.13
16.76
6.61
20.64
20.66
30
0.431
D/E ratiox
1.459
1.257
1.226
1.165
1.059
1.156
1.183
1.061
1.126
1.045
1.732
1.126
1.160
74
336.8
Enterprise valuekr M
405.0
387.4
365.0
385.9
418.1
452.4
488.2
518.3
513.5
559.3
703.0
5.99%
2.65%
23
0.127
LT debtkr B
1.447
1.434
1.332
1.384
1.285
1.377
1.365
1.451
1.581
1.541
1.095
3.71%
1.90%
74
Cost of revenue
8.05%
1.00×
Operating expenses
7.81%
0.98×
Property and equipment
16.55%
Cash and investments
15.08%
Spread over hurdle
(5.79%)