0.879
Revenuekr B
2.635
2.659
2.672
2.666
2.660
2.644
2.647
2.648
2.722
2.699
0.939
0.30%
0.17%
64
26.40
Revenue growth%
15.01
17.32
17.17
14.69
15.30
13.65
11.57
14.33
15.64
14.00
6.89
14.00
14.85
76
20.17
Gross margin%
30.25
32.38
31.47
28.78
28.38
26.03
27.97
25.42
23.40
23.85
20.19
25.42
28.17
36
23.85
Operating margin%
23.83
26.29
25.74
25.29
23.14
20.93
21.38
22.23
22.29
20.41
22.22
21.38
22.72
61
23.39
Net margin%
31.99
33.95
34.87
33.84
34.57
36.25
35.84
38.69
41.54
43.34
24.76
38.69
35.36
91
10.89
P/E ratio (avg)x
16.97
16.27
15.90
17.86
19.80
22.74
25.99
24.65
25.21
25.89
20.10
25.21
21.27
39
14.10
EV/EBITx
7.885
8.315
7.813
8.100
7.064
6.602
6.510
5.799
6.153
5.470
15.51
6.153
6.833
23
25.06
FCF yield (avg)%
27.69
28.44
31.32
34.09
36.66
37.30
37.37
38.11
38.90
36.59
4.37
37.37
36.63
54
28.00
FCF margin%
0.40
2.87
4.41
3.92
3.31
1.35
0.40
0.82
2.56
1.50
8.66
1.35
2.03
41
0.814
FCF / Net incomex
0.701
0.686
0.677
0.689
0.679
0.614
0.521
0.486
0.500
0.443
0.338
0.500
0.646
27
21.76
ROIC%
24.20
23.04
20.34
19.06
21.20
20.61
21.67
22.74
23.44
24.96
21.23
22.74
22.21
69
12.60
Return on equity%
25.27
22.44
21.55
20.69
20.53
18.79
18.65
18.14
16.94
14.29
6.18
18.14
19.66
18
7.60
Return on assets%
18.85
18.78
20.63
21.49
23.18
21.93
23.85
22.55
25.18
27.85
4.31
23.85
22.24
47
25.13
EPSkr
45.12
42.49
50.06
57.70
59.55
61.92
67.81
65.87
68.09
68.73
26.81
2.91%
5.10%
—
22.65
EPS growth%
3.92
1.85
1.24
3.52
2.25
2.81
0.89
2.41
1.10
2.64
17.95
2.41
2.33
51
65.83
Bookvalue per shkr
43.13
45.80
48.19
43.12
45.70
46.72
49.59
43.43
44.60
45.82
24.94
0.06%
(0.13%)
—
48.11
FCF per sharekr
23.26
24.66
23.93
23.23
22.27
23.40
21.49
21.77
23.62
22.60
60.17
0.29%
0.01%
—
71.34
Dividend per shkr
105.43
95.38
89.95
81.90
75.68
69.04
60.52
53.42
48.04
50.17
104.95
(7.89%)
(6.73%)
—
11.71
Div yield (avg)%
10.58
8.84
6.02
6.63
5.24
4.76
6.06
8.11
7.76
9.74
25.00
7.76
7.20
42
19.40
Payout ratio%
26.10
28.46
29.73
30.04
30.11
30.08
32.18
33.79
32.86
29.94
29.05
32.18
30.06
24
15.17
Shares (diluted)M
24.15
27.89
26.21
28.04
31.36
35.12
36.05
35.51
40.81
41.76
15.01
5.90%
6.74%
85
29.28
Buyback yield%
21.91
19.29
16.84
14.65
11.78
11.30
14.08
12.43
10.01
11.80
22.71
11.80
13.26
50
0.944
D/E ratiox
0.962
0.857
0.818
0.872
0.915
0.998
0.915
0.985
1.032
1.019
0.217
0.998
0.938
91
1.359
Enterprise valuekr B
1.934
2.015
1.757
1.527
1.632
1.472
1.521
1.357
1.248
1.212
0.299
(5.77%)
(5.75%)
23
1.359
LT debtkr B
0.190
0.190
0.200
0.216
0.212
0.251
0.297
0.338
0.391
0.376
2.110
12.07%
7.19%
59
Cost of revenue
(0.08%)
0.98×
Operating expenses
(0.02%)
0.98×
Property and equipment
18.19%
Cash and investments
15.13%
Spread over hurdle
12.13%