5.145
Revenuekr B
6.495
6.782
6.906
7.104
7.200
7.606
7.972
8.244
8.720
9.154
5.632
4.92%
3.66%
85
26.45
Revenue growth%
18.28
15.82
16.25
13.41
14.13
15.06
17.63
15.43
16.90
14.40
17.41
15.43
15.62
30
6.81
Gross margin%
10.30
7.52
4.64
2.69
1.92
0.40
0.40
2.16
4.38
7.17
27.54
2.16
3.54
29
7.39
Operating margin%
13.91
16.19
15.73
14.23
16.15
13.51
14.01
16.48
19.02
19.53
4.44
16.48
15.94
91
14.79
Net margin%
22.08
20.08
19.34
21.72
21.60
24.12
23.25
22.67
23.53
24.39
11.20
23.53
22.37
35
16.24
P/E ratio (avg)x
11.53
11.89
11.67
11.50
12.89
14.78
15.67
15.36
18.25
18.87
24.74
15.67
13.84
26
23.92
EV/EBITx
18.51
17.87
19.98
20.92
19.78
22.73
25.08
24.22
26.87
27.85
12.23
25.08
21.83
37
4.13
FCF yield (avg)%
20.61
22.47
19.92
17.64
20.54
21.61
22.60
24.79
25.78
24.92
22.43
24.79
22.04
10
13.30
FCF margin%
4.01
3.02
3.25
4.76
2.62
4.81
3.86
2.23
4.52
2.49
15.23
3.86
3.55
77
1.070
FCF / Net incomex
0.221
0.249
0.289
0.297
0.340
0.336
0.366
0.436
0.435
0.502
0.953
0.435
0.338
56
9.25
ROIC%
14.41
17.10
18.46
16.55
17.21
14.99
12.13
10.46
13.35
15.67
4.19
13.35
15.33
90
16.47
Return on equity%
21.54
23.64
23.76
24.59
27.36
27.18
24.78
25.65
26.50
26.40
14.67
26.40
25.21
56
14.65
Return on assets%
0.40
0.40
0.69
2.38
3.22
2.49
3.57
0.73
1.30
0.40
13.26
1.30
1.02
27
14.18
EPSkr
27.79
31.00
29.52
27.09
24.87
23.44
26.03
29.00
31.77
34.63
14.58
6.84%
3.00%
—
13.78
EPS growth%
0.40
0.94
1.49
2.99
1.27
0.40
0.40
1.61
4.34
2.56
11.22
1.61
1.38
68
32.00
Bookvalue per shkr
22.90
25.53
28.85
30.66
32.52
29.70
28.16
28.50
26.03
28.69
23.60
(2.47%)
2.13%
—
15.06
FCF per sharekr
27.92
28.94
33.25
35.70
42.21
49.43
55.28
61.80
59.42
64.10
33.90
8.71%
9.66%
—
16.35
Dividend per shkr
12.70
13.68
13.70
14.32
14.28
15.31
15.43
15.11
15.20
16.60
32.94
3.06%
1.78%
—
24.64
Div yield (avg)%
26.16
28.92
30.50
29.05
28.16
30.17
32.59
30.12
28.50
27.21
23.34
30.12
28.98
72
11.66
Payout ratio%
25.78
25.62
25.90
27.50
25.39
26.47
25.96
23.07
24.49
26.45
5.75
25.96
25.84
77
95.35
Shares (diluted)M
164.4
171.5
196.6
210.2
198.9
202.5
215.4
223.0
231.7
218.1
99.47
1.85%
4.40%
71
8.46
Buyback yield%
16.48
18.65
19.58
21.83
23.98
25.77
28.07
27.93
27.58
28.59
26.44
27.93
24.88
73
0.385
D/E ratiox
0.943
1.044
1.155
1.087
1.113
1.031
1.067
1.174
1.176
1.222
0.579
1.174
1.100
11
0.403
Enterprise valuekr B
0.915
0.980
0.933
0.919
1.047
1.145
1.113
1.243
1.237
1.350
4.584
5.22%
5.41%
32
1.154
LT debtkr B
5.208
5.779
6.299
6.007
6.468
7.128
6.824
6.829
7.269
7.961
5.472
4.24%
5.04%
50
Cost of revenue
3.33%
0.97×
Operating expenses
4.47%
1.08×
Cash and investments
14.38%
Spread over hurdle
10.14%