1.451
Revenuekr B
1.954
2.090
2.245
2.393
2.583
2.751
2.909
3.065
3.247
3.385
1.506
5.56%
6.24%
23
7.51
Revenue growth%
16.66
14.77
14.04
13.46
12.75
9.92
7.00
6.43
6.75
7.72
24.54
7.00
11.34
60
11.26
Gross margin%
5.40
3.04
4.02
2.37
5.11
4.25
4.10
4.53
4.16
7.13
6.69
4.25
4.20
64
8.20
Operating margin%
21.22
19.93
19.22
19.83
21.69
24.60
24.63
22.75
22.05
20.73
12.08
22.75
21.46
17
12.87
Net margin%
14.33
13.15
10.88
13.77
16.06
18.15
16.41
19.11
21.16
23.69
20.40
19.11
16.24
75
27.37
P/E ratio (avg)x
18.85
19.04
21.19
23.86
27.87
28.15
29.73
32.73
37.07
43.51
17.54
32.73
28.01
86
12.10
EV/EBITx
8.642
8.924
8.210
8.108
9.234
8.676
9.700
10.12
10.59
10.09
12.86
10.09
9.079
87
14.78
FCF yield (avg)%
27.40
26.27
23.93
22.86
22.36
23.10
20.30
22.12
22.53
21.22
28.44
22.12
22.69
55
2.25
FCF margin%
19.52
17.23
14.59
14.62
12.42
11.36
10.63
7.87
5.54
6.57
24.01
7.87
11.89
81
1.673
FCF / Net incomex
1.368
1.427
1.376
1.223
1.270
1.367
1.214
1.137
1.104
0.997
0.171
1.137
1.247
22
12.81
ROIC%
9.55
10.19
8.23
9.00
9.28
8.92
8.97
11.32
9.52
7.22
28.85
8.97
9.14
69
6.54
Return on equity%
13.87
13.37
16.19
17.85
19.47
22.44
24.20
21.63
23.85
22.29
27.27
22.44
20.55
75
16.01
Return on assets%
21.03
22.14
23.23
25.24
23.40
23.91
24.01
24.30
22.69
24.25
17.73
24.01
23.66
78
34.46
EPSkr
30.74
30.49
29.19
28.70
25.79
23.93
24.37
25.63
25.22
22.17
37.07
(2.99%)
(4.40%)
—
11.92
EPS growth%
8.09
6.64
3.97
2.44
1.42
2.50
0.40
0.40
1.88
3.82
4.94
1.88
2.47
40
55.32
Bookvalue per shkr
28.63
27.07
26.51
29.10
31.71
31.10
30.05
27.76
26.95
25.21
16.92
(4.49%)
(1.21%)
—
35.48
FCF per sharekr
12.62
12.37
11.79
11.47
12.60
13.73
13.84
13.55
13.11
14.93
42.93
3.46%
1.92%
—
32.90
Dividend per shkr
31.62
34.41
30.53
29.58
27.27
29.18
29.28
32.62
32.79
29.29
32.60
1.44%
(1.66%)
—
22.10
Div yield (avg)%
18.80
19.17
16.62
17.13
17.41
18.04
19.17
17.95
18.87
19.39
10.64
18.87
18.42
88
5.82
Payout ratio%
17.13
18.60
16.44
15.29
13.72
12.18
14.85
16.85
17.47
19.00
7.59
16.85
16.64
86
59.81
Shares (diluted)M
51.07
52.85
48.11
44.52
40.51
45.48
47.13
53.07
50.08
46.22
62.38
2.67%
(1.98%)
37
23.92
Buyback yield%
11.55
9.87
10.98
11.79
9.85
8.63
10.18
12.69
12.92
13.09
23.37
12.69
11.26
90
1.602
D/E ratiox
0.166
0.168
0.179
0.202
0.217
0.246
0.264
0.301
0.314
0.358
0.758
0.301
0.232
20
1.571
Enterprise valuekr B
2.348
2.349
2.747
2.664
2.896
3.361
3.776
3.666
3.657
3.538
0.365
4.09%
5.39%
37
2.498
LT debtkr B
3.051
3.382
3.577
3.851
4.567
5.051
5.353
6.036
6.695
7.364
0.108
10.03%
10.92%
92
Cost of revenue
6.49%
1.02×
Operating expenses
5.64%
0.94×
Cash and investments
21.05%
Goodwill & intangibles
20.44%
Property and equipment
16.46%
Spread over hurdle
14.45%