2.907
Revenuekr B
10.41
10.66
10.55
10.74
11.10
11.46
11.69
11.84
12.28
12.27
3.217
2.02%
1.93%
54
3.80
Revenue growth%
8.24
7.22
7.20
9.10
6.32
5.71
7.82
5.14
2.67
3.49
11.32
5.14
6.76
75
10.39
Gross margin%
29.28
28.93
26.21
28.78
28.54
25.75
26.42
24.61
21.72
22.97
17.52
24.61
26.31
90
13.54
Operating margin%
4.79
2.24
4.46
1.50
0.65
0.40
0.40
1.09
0.40
1.35
13.63
0.40
1.22
59
24.17
Net margin%
11.45
13.35
14.14
11.51
13.03
10.84
10.81
12.02
11.16
11.80
18.90
11.16
11.66
11
33.07
P/E ratio (avg)x
21.50
19.25
19.39
19.53
18.47
16.28
17.87
18.83
17.46
16.23
17.59
17.46
18.65
5
26.14
EV/EBITx
41.42
43.95
47.35
54.50
57.95
60.91
67.11
68.57
66.24
74.52
9.883
67.11
59.43
20
3.06
FCF yield (avg)%
20.71
19.48
16.50
15.49
17.20
18.09
15.82
18.01
20.02
20.94
4.80
18.09
18.05
19
5.13
FCF margin%
12.44
14.51
13.08
13.53
14.44
16.92
14.96
13.11
12.58
9.74
22.22
13.11
13.32
18
0.793
FCF / Net incomex
0.827
0.878
0.820
0.787
0.854
0.812
0.923
1.049
1.068
1.097
1.083
1.049
0.866
61
14.23
ROIC%
19.04
17.58
15.22
16.93
17.39
14.78
16.42
17.78
19.12
17.03
9.84
17.03
17.21
65
5.21
Return on equity%
10.02
12.36
13.89
11.20
13.32
12.61
10.52
8.28
6.66
9.41
12.73
9.41
10.86
52
29.79
Return on assets%
5.63
3.90
1.85
3.55
3.94
4.36
6.12
3.24
2.90
0.40
28.28
3.24
3.72
31
28.61
EPSkr
39.16
44.55
50.03
50.64
60.60
64.96
67.45
70.99
72.68
88.11
30.16
7.77%
9.87%
—
10.30
EPS growth%
35.30
33.44
36.15
35.05
33.79
31.35
32.48
34.89
36.29
34.95
2.09
34.89
34.92
75
4.91
Bookvalue per shkr
28.69
28.83
27.46
25.47
27.58
30.21
29.18
29.10
31.68
33.27
5.85
3.82%
2.72%
—
27.62
FCF per sharekr
39.84
47.52
57.37
67.91
75.04
80.25
84.69
101.52
113.87
126.79
24.47
11.06%
12.49%
—
11.25
Dividend per shkr
20.87
20.31
20.89
19.23
20.09
20.20
19.99
21.71
20.12
20.75
16.26
0.64%
(0.88%)
—
26.88
Div yield (avg)%
9.67
9.02
7.47
7.01
7.24
8.60
8.32
6.23
6.67
9.53
15.88
8.32
7.90
60
8.23
Payout ratio%
0.63
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.21
8.39
0.40
0.40
93
187.4
Shares (diluted)M
224.3
221.4
209.2
224.1
228.5
256.2
289.0
315.1
357.5
354.3
184.8
9.17%
3.89%
82
3.35
Buyback yield%
8.59
10.52
10.02
11.81
8.88
8.47
7.01
4.33
5.17
6.68
12.55
6.68
8.53
60
1.751
D/E ratiox
0.910
0.935
0.964
1.086
1.182
1.377
1.350
1.512
1.636
1.890
1.358
1.512
1.266
50
8.855
Enterprise valuekr B
7.672
7.718
8.436
7.940
6.913
5.998
6.301
5.546
5.781
5.597
4.786
(4.14%)
(3.33%)
46
5.473
LT debtkr B
13.91
16.18
17.15
19.82
20.66
24.96
25.31
28.98
28.41
33.57
3.331
10.19%
10.73%
81
Cost of revenue
1.98%
1.01×
Operating expenses
2.53%
1.06×
Cash and investments
17.57%
Spread over hurdle
35.13%