1.482
Revenuekr B
2.875
2.841
2.855
2.926
3.027
2.984
3.064
3.094
3.198
3.223
1.552
1.26%
1.25%
60
21.49
Revenue growth%
14.00
13.94
16.88
17.75
20.20
19.26
21.57
23.63
25.59
28.05
21.99
23.63
19.73
41
23.36
Gross margin%
7.53
7.52
8.79
8.71
10.85
8.94
9.06
8.79
10.08
11.60
3.06
9.06
8.86
33
20.58
Operating margin%
11.57
13.52
14.76
13.90
16.09
16.63
17.82
20.72
18.44
20.91
4.37
18.44
16.36
9
24.45
Net margin%
30.67
30.59
29.30
26.94
25.02
25.79
25.74
23.52
25.75
25.29
25.78
25.74
25.77
64
25.92
P/E ratio (avg)x
20.81
18.55
19.48
17.97
19.11
18.20
19.65
17.66
18.64
17.82
25.15
18.20
18.60
69
12.39
EV/EBITx
30.78
26.45
25.06
22.99
23.44
19.75
18.12
17.36
18.15
18.23
30.80
18.15
21.37
55
19.07
FCF yield (avg)%
9.73
12.40
10.15
7.19
4.69
7.10
9.07
11.55
10.37
10.89
27.66
10.37
9.94
56
15.76
FCF margin%
17.62
15.24
13.34
11.41
13.24
11.89
8.90
10.94
9.73
10.81
2.43
10.81
11.65
77
0.722
FCF / Net incomex
1.357
1.304
1.346
1.456
1.459
1.457
1.633
1.638
1.641
1.635
0.527
1.635
1.458
55
18.03
ROIC%
21.95
19.04
20.53
22.91
24.86
27.52
29.88
32.55
29.71
27.33
15.49
29.71
26.10
68
10.75
Return on equity%
7.62
6.01
8.76
10.27
11.15
9.91
11.94
12.92
11.50
9.42
6.15
11.50
10.09
29
29.10
Return on assets%
18.83
21.57
20.04
21.94
19.89
22.34
24.40
21.78
21.37
19.41
13.88
21.78
21.47
46
7.43
EPSkr
13.94
15.50
14.03
14.67
14.78
16.62
15.70
17.24
17.64
19.46
8.02
5.66%
4.34%
—
10.85
EPS growth%
6.94
4.46
5.39
6.96
4.20
1.39
1.45
0.40
2.46
1.71
5.00
1.45
3.33
75
6.36
Bookvalue per shkr
2.65
2.87
2.92
2.99
3.23
3.65
4.02
4.53
4.26
4.32
13.94
6.01%
6.11%
—
2.94
FCF per sharekr
6.76
7.36
6.75
7.00
7.04
7.70
7.40
7.05
7.21
7.12
13.48
0.22%
(0.39%)
—
5.15
Dividend per shkr
5.69
6.12
6.87
7.09
7.39
8.12
7.82
8.60
9.98
11.44
14.52
9.12%
7.67%
—
9.71
Div yield (avg)%
13.55
12.19
13.46
14.60
16.04
18.55
21.04
23.07
20.72
18.37
26.83
20.72
17.21
69
5.70
Payout ratio%
9.34
8.84
9.06
11.90
11.15
9.66
8.70
6.65
8.44
9.21
22.91
8.70
9.14
76
130.8
Shares (diluted)M
121.2
109.1
98.68
110.3
113.0
118.4
129.4
123.2
131.0
138.6
133.8
4.17%
0.37%
11
24.78
Buyback yield%
16.91
19.55
18.53
20.63
23.25
24.02
22.25
23.47
21.78
20.94
11.83
22.25
21.36
49
1.413
D/E ratiox
0.267
0.276
0.288
0.324
0.352
0.407
0.456
0.494
0.539
0.600
0.457
0.494
0.379
84
0.736
Enterprise valuekr B
1.017
1.160
1.253
1.373
1.425
1.628
1.818
1.722
1.848
1.932
1.865
6.28%
7.23%
40
2.033
LT debtkr B
3.702
3.542
3.891
4.047
3.851
4.062
4.593
5.177
5.111
5.496
1.593
7.37%
4.34%
17
Cost of revenue
1.63%
1.04×
Operating expenses
0.48%
0.93×
Cash and investments
17.03%
Property and equipment
14.95%
Spread over hurdle
20.40%