1.656
Revenuekr B
3.790
4.155
4.589
5.036
5.570
6.021
6.543
6.963
7.738
8.315
1.832
8.35%
9.13%
84
4.73
Revenue growth%
13.71
14.59
16.94
16.01
16.74
14.56
16.57
15.80
18.51
19.31
9.82
16.57
16.29
74
18.85
Gross margin%
6.46
4.74
2.95
1.20
1.73
4.16
3.70
1.65
2.56
3.43
25.84
3.43
3.19
7
14.27
Operating margin%
23.70
23.04
22.89
25.52
23.60
24.78
27.21
26.03
26.90
24.01
7.68
26.03
24.40
71
5.96
Net margin%
5.48
8.28
11.11
12.30
9.48
11.01
12.09
14.78
13.98
15.09
9.88
13.98
11.60
68
32.34
P/E ratio (avg)x
25.98
26.20
26.81
29.53
30.30
34.56
35.78
34.26
32.40
30.70
15.47
34.26
30.50
60
13.53
EV/EBITx
12.03
13.49
13.57
15.54
17.48
17.51
19.49
18.64
19.85
19.32
20.45
19.32
17.50
85
24.92
FCF yield (avg)%
3.02
2.16
0.42
0.40
3.36
5.62
3.81
1.40
3.15
3.96
22.67
3.81
3.08
36
13.35
FCF margin%
8.66
9.55
8.46
7.81
6.94
8.21
7.91
10.69
7.86
8.41
5.91
8.21
8.31
41
0.141
FCF / Net incomex
1.184
1.144
1.050
1.043
0.963
0.926
0.975
0.949
0.963
1.080
1.639
0.963
1.009
94
7.50
ROIC%
1.84
3.82
2.22
0.40
2.95
0.40
0.40
0.40
0.40
0.40
29.48
0.40
0.40
9
2.05
Return on equity%
9.71
9.41
10.64
8.95
7.65
8.24
7.14
8.68
6.88
8.17
20.90
8.17
8.46
63
6.76
Return on assets%
20.08
18.96
21.18
19.57
17.58
17.84
18.15
15.47
12.50
15.45
11.14
15.47
18.00
74
12.56
EPSkr
24.54
24.45
25.90
24.28
27.31
26.18
27.72
27.57
29.10
33.73
13.88
4.31%
2.61%
—
22.16
EPS growth%
10.09
9.28
6.86
5.41
4.16
2.64
1.47
4.10
3.51
0.93
22.35
2.64
4.13
67
5.22
Bookvalue per shkr
26.69
28.54
29.64
27.37
28.90
25.71
26.59
27.28
30.01
28.57
20.39
(0.23%)
1.16%
—
29.33
FCF per sharekr
8.47
8.37
7.69
7.05
7.63
7.97
8.95
9.11
8.78
8.19
28.61
1.44%
(1.18%)
—
21.84
Dividend per shkr
12.76
12.20
13.28
11.92
12.68
11.36
10.90
10.50
10.21
9.60
18.47
(5.41%)
(3.50%)
—
10.02
Div yield (avg)%
22.89
24.66
21.81
20.89
22.87
21.62
20.08
17.13
14.54
15.72
23.50
17.13
21.26
21
4.08
Payout ratio%
10.25
8.12
9.51
8.94
8.26
6.73
7.15
8.69
8.25
10.23
13.13
8.25
8.47
17
206.8
Shares (diluted)M
154.4
159.2
161.5
152.9
167.1
170.0
159.7
155.2
161.4
148.9
204.8
(2.28%)
0.18%
82
29.83
Buyback yield%
7.04
7.87
9.92
9.14
8.85
9.08
11.30
13.53
12.28
15.05
5.63
12.28
9.53
55
0.547
D/E ratiox
0.624
0.635
0.616
0.568
0.630
0.591
0.551
0.575
0.536
0.592
1.793
0.575
0.591
8
4.694
Enterprise valuekr B
1.367
1.558
1.595
1.761
1.769
2.053
2.437
2.697
2.883
3.242
1.886
12.88%
10.74%
18
2.449
LT debtkr B
7.054
8.290
9.770
11.15
13.26
13.46
13.11
15.19
16.19
17.54
5.531
5.75%
10.60%
8
Cost of revenue
8.88%
0.98×
Operating expenses
9.49%
1.03×
Goodwill & intangibles
22.98%
Spread over hurdle
(1.36%)