0.361
Revenuekr B
0.920
1.007
1.091
1.188
1.309
1.409
1.560
1.672
1.818
2.012
0.373
8.99%
9.26%
77
25.41
Revenue growth%
9.33
9.75
7.44
4.99
3.03
3.60
4.94
5.25
3.11
5.18
28.92
4.94
5.09
88
11.77
Gross margin%
24.83
26.57
29.31
27.19
28.39
29.79
29.23
27.00
28.17
26.78
26.03
28.17
27.68
62
10.99
Operating margin%
14.54
14.84
15.61
17.30
14.57
12.56
13.74
12.20
14.94
12.64
20.89
12.64
14.55
61
11.93
Net margin%
4.85
4.55
3.91
3.83
4.56
3.96
6.09
3.65
2.32
0.40
19.44
3.65
3.93
17
30.01
P/E ratio (avg)x
45.54
46.58
50.53
55.21
65.64
64.43
64.14
68.85
70.70
70.70
35.31
68.85
64.29
86
12.48
EV/EBITx
26.12
23.41
24.77
24.71
26.12
29.43
31.24
29.17
26.78
29.88
36.04
29.43
26.45
69
9.82
FCF yield (avg)%
16.54
16.61
18.80
17.78
20.49
20.73
19.15
21.51
21.88
23.22
27.25
21.51
19.82
31
2.91
FCF margin%
4.82
5.23
3.85
5.06
3.57
5.10
3.04
2.76
2.00
1.45
10.35
2.76
3.71
23
0.360
FCF / Net incomex
1.641
1.490
1.455
1.474
1.330
1.381
1.284
1.204
1.159
1.073
1.508
1.204
1.355
38
22.35
ROIC%
10.68
9.39
9.58
11.48
8.57
8.93
11.54
9.62
6.66
6.42
2.91
8.93
9.48
84
24.13
Return on equity%
18.87
18.63
18.75
20.24
18.73
16.39
18.48
15.64
14.89
16.04
25.79
16.04
18.56
59
8.55
Return on assets%
20.03
21.47
20.73
17.97
17.86
19.32
18.17
20.96
22.41
20.01
16.86
20.01
20.02
90
22.84
EPSkr
11.43
10.16
10.88
11.80
10.31
11.03
11.60
10.28
9.44
10.31
25.16
—
(2.52%)
—
13.31
EPS growth%
16.45
13.63
15.10
14.30
16.61
16.67
19.56
21.38
24.23
22.62
9.40
21.38
16.64
88
18.04
Bookvalue per shkr
15.96
16.70
17.24
16.02
16.22
14.86
14.72
16.17
15.30
15.53
11.25
(0.87%)
(0.52%)
—
4.34
FCF per sharekr
22.37
20.82
19.89
17.59
18.87
20.85
20.90
20.01
21.54
21.35
4.44
2.51%
(1.28%)
—
13.69
Dividend per shkr
22.65
25.02
24.10
24.37
26.92
27.51
29.64
35.47
36.19
37.55
22.44
6.88%
5.91%
—
2.61
Div yield (avg)%
5.41
3.55
5.90
8.77
11.56
8.85
7.65
4.85
2.46
1.71
15.44
4.85
5.66
16
23.12
Payout ratio%
19.38
20.62
22.85
24.69
22.86
22.17
21.81
21.40
23.09
20.67
13.22
21.81
21.99
91
78.20
Shares (diluted)M
155.7
169.6
172.4
199.0
223.4
243.8
255.6
295.8
323.6
323.0
76.38
7.65%
8.92%
59
10.83
Buyback yield%
11.23
13.09
16.01
15.79
14.06
13.50
12.69
11.24
10.03
9.82
9.08
11.24
12.89
18
1.218
D/E ratiox
0.656
0.621
0.551
0.480
0.464
0.443
0.423
0.377
0.354
0.316
0.941
0.377
0.454
91
0.855
Enterprise valuekr B
0.949
0.910
0.888
1.003
1.137
1.264
1.451
1.669
1.612
1.739
1.229
8.88%
6.27%
31
0.113
LT debtkr B
1.999
2.217
2.180
2.422
2.572
2.752
2.984
3.080
3.110
3.362
0.474
5.51%
4.72%
21
Cost of revenue
9.35%
1.01×
Operating expenses
9.52%
1.02×
Property and equipment
18.00%
Spread over hurdle
83.82%