2.185
Revenuekr B
1.680
1.794
1.850
1.945
2.097
2.176
2.286
2.359
2.501
2.579
2.430
4.23%
5.12%
24
7.41
Revenue growth%
3.45
4.88
7.54
4.61
2.41
4.41
7.33
9.80
9.54
8.51
28.68
8.51
6.10
66
11.90
Gross margin%
0.40
0.42
0.40
2.82
0.43
0.40
2.36
2.78
0.45
0.40
13.91
0.45
0.42
21
2.48
Operating margin%
18.19
18.00
15.29
13.79
14.25
14.86
12.62
13.97
14.84
17.30
12.43
14.84
14.85
7
28.72
Net margin%
17.91
17.53
14.71
17.19
18.77
16.02
17.05
19.81
17.42
16.55
26.68
17.05
17.31
67
32.72
P/E ratio (avg)x
9.947
10.71
10.15
10.50
11.66
12.19
10.97
9.932
9.816
8.914
15.56
9.932
10.33
7
33.86
EV/EBITx
14.98
14.34
13.85
11.81
10.92
10.70
10.40
11.27
10.18
10.30
6.314
10.40
11.09
40
23.32
FCF yield (avg)%
2.04
0.40
2.50
0.40
0.40
0.40
1.44
4.20
7.16
5.00
6.34
4.20
1.74
56
16.39
FCF margin%
25.18
23.56
26.20
28.68
27.90
28.31
28.54
29.56
31.57
30.31
27.33
29.56
28.42
26
1.562
FCF / Net incomex
0.675
0.784
0.757
0.832
0.869
0.900
0.861
1.001
1.002
1.083
1.165
1.001
0.865
87
21.19
ROIC%
15.89
15.69
12.75
13.68
16.10
13.44
14.68
12.19
9.78
9.38
8.84
12.19
13.56
8
23.35
Return on equity%
29.18
31.09
32.97
31.07
34.04
33.13
32.29
32.20
30.43
32.39
22.51
32.29
32.25
30
12.47
Return on assets%
18.58
15.65
17.90
15.32
14.03
13.30
10.80
9.96
7.64
5.72
26.98
9.96
13.67
54
8.56
EPSkr
3.13
2.87
2.91
3.06
3.16
2.77
2.47
2.35
2.46
2.54
9.13
(4.24%)
(3.06%)
—
9.41
EPS growth%
19.19
17.26
18.51
19.32
21.50
20.87
21.24
18.79
16.73
19.39
21.92
19.39
19.26
80
8.42
Bookvalue per shkr
7.91
8.46
9.59
8.84
8.46
8.60
9.13
9.04
8.91
8.21
4.87
(0.60%)
(0.26%)
—
7.89
FCF per sharekr
14.16
14.25
15.84
18.02
21.31
22.79
27.13
30.46
33.70
34.77
2.83
10.29%
9.58%
—
9.55
Dividend per shkr
6.05
6.19
5.75
5.42
4.94
4.85
5.08
5.38
5.20
5.91
5.14
3.66%
(0.02%)
—
16.66
Div yield (avg)%
25.70
23.55
22.99
21.45
22.05
19.29
22.12
20.58
17.95
17.76
12.15
19.29
21.75
25
22.18
Payout ratio%
31.54
33.46
35.12
36.96
34.57
33.17
32.83
33.68
34.77
32.10
10.11
33.17
33.57
82
185.3
Shares (diluted)M
194.2
221.3
239.9
283.7
298.2
294.9
330.9
349.6
345.8
343.3
190.2
2.86%
5.61%
45
20.41
Buyback yield%
20.31
20.85
19.96
19.59
18.73
18.26
18.37
15.53
13.54
15.25
16.28
15.53
18.55
53
0.230
D/E ratiox
0.418
0.450
0.460
0.418
0.428
0.457
0.469
0.436
0.420
0.446
1.188
0.446
0.441
21
2.312
Enterprise valuekr B
1.749
1.874
1.750
1.727
1.871
1.765
1.775
1.896
2.069
2.118
3.193
2.52%
1.14%
31
2.824
LT debtkr B
0.439
0.404
0.447
0.506
0.517
0.572
0.572
0.571
0.578
0.590
2.245
2.67%
2.99%
44
Cost of revenue
4.96%
0.99×
Operating expenses
5.22%
1.01×
Cash and investments
18.02%
Goodwill & intangibles
17.79%
Spread over hurdle
16.10%