3.852
Revenuekr B
13.92
14.64
15.31
16.00
17.22
18.72
19.56
21.04
22.93
24.97
4.078
7.72%
6.64%
93
15.83
Revenue growth%
15.85
18.16
15.70
16.40
18.56
15.59
14.37
14.16
11.21
8.79
7.00
14.16
15.65
19
12.13
Gross margin%
29.38
26.81
26.09
25.67
28.20
30.30
31.87
32.99
32.13
31.26
4.63
31.87
29.84
66
6.43
Operating margin%
9.12
11.62
12.59
12.62
13.49
14.52
15.36
12.91
11.81
9.72
11.38
12.91
12.60
24
28.90
Net margin%
1.18
0.40
3.35
3.13
5.82
5.60
4.78
6.70
7.10
9.13
3.78
6.70
5.19
62
28.25
P/E ratio (avg)x
22.58
25.10
30.03
31.08
37.50
40.39
43.22
46.03
53.16
60.45
13.24
46.03
38.94
78
24.36
EV/EBITx
21.59
21.23
23.68
23.85
23.69
23.99
25.80
26.42
29.99
34.35
24.46
26.42
23.92
19
18.02
FCF yield (avg)%
19.21
19.58
16.58
17.46
18.57
18.13
19.40
21.72
21.57
21.05
7.93
21.05
19.30
72
22.09
FCF margin%
1.19
1.87
1.94
1.89
3.81
6.62
3.77
4.69
1.99
3.70
19.76
3.77
2.84
6
0.949
FCF / Net incomex
0.796
0.830
0.928
0.987
0.996
1.027
1.083
1.253
1.418
1.576
0.145
1.253
1.011
92
27.90
ROIC%
10.82
10.11
8.59
5.78
7.69
10.08
9.68
8.97
6.90
9.42
16.20
9.42
9.20
20
29.32
Return on equity%
28.82
27.50
30.31
29.50
30.17
31.13
31.95
29.40
29.53
32.16
20.85
31.13
29.85
66
17.87
Return on assets%
16.69
17.39
15.50
15.00
16.83
14.36
16.76
14.79
14.78
16.48
22.73
14.79
15.99
17
37.60
EPSkr
32.47
33.12
34.53
38.20
41.48
40.79
41.98
48.60
54.26
58.26
38.86
7.03%
6.95%
—
27.80
EPS growth%
7.93
9.19
12.14
14.27
13.32
11.29
13.65
11.21
9.04
8.93
4.09
11.21
11.25
10
27.86
Bookvalue per shkr
26.98
30.00
28.90
33.33
32.49
34.07
40.38
45.70
51.54
49.65
15.74
8.85%
7.84%
—
15.78
FCF per sharekr
27.53
24.36
21.29
21.04
22.66
24.41
23.04
22.17
22.25
22.65
37.82
(0.01%)
(1.30%)
—
31.19
Dividend per shkr
19.74
19.79
19.18
20.31
19.66
22.61
24.58
29.29
30.73
30.98
35.37
9.52%
5.41%
—
13.46
Div yield (avg)%
6.94
9.23
8.07
10.90
11.56
13.43
11.66
9.54
7.80
6.57
19.59
9.54
9.38
58
19.90
Payout ratio%
7.87
8.26
8.05
5.05
5.98
6.39
5.55
3.73
3.09
2.93
7.37
3.73
5.77
94
451.6
Shares (diluted)M
411.4
379.3
410.0
436.3
441.8
377.0
339.1
329.5
355.9
360.6
450.3
(3.98%)
(1.67%)
40
8.62
Buyback yield%
17.26
20.19
17.95
16.74
14.45
14.54
16.70
17.92
15.88
14.14
25.30
15.88
16.72
52
0.324
D/E ratiox
1.849
1.681
1.732
1.826
1.954
1.771
1.627
1.473
1.509
1.377
0.177
1.509
1.707
57
1.715
Enterprise valuekr B
3.154
3.548
3.741
4.270
4.249
4.094
4.344
4.187
4.504
4.673
8.882
1.92%
4.90%
22
12.14
LT debtkr B
17.29
16.04
15.38
13.65
13.14
13.90
15.45
15.74
14.72
15.41
10.08
3.24%
(1.30%)
19
Cost of revenue
7.10%
1.04×
Operating expenses
6.24%
0.96×
Property and equipment
19.22%
Spread over hurdle
23.09%