1.034
Revenuekr B
4.356
4.634
4.802
4.921
5.072
5.422
5.575
5.741
6.122
6.268
1.152
4.32%
4.34%
70
21.87
Revenue growth%
9.97
11.22
10.67
10.59
9.96
11.13
13.39
12.43
12.23
13.22
23.69
12.43
11.18
58
5.09
Gross margin%
2.42
2.31
4.10
1.42
1.05
0.40
3.25
5.78
6.43
4.20
22.33
4.20
2.84
84
2.03
Operating margin%
18.85
16.62
16.22
16.79
15.11
14.33
16.94
15.03
15.35
14.31
22.84
15.03
15.79
67
15.93
Net margin%
4.68
6.04
4.09
6.94
6.74
4.56
1.69
2.99
0.62
0.40
24.58
1.69
4.32
59
15.59
P/E ratio (avg)x
17.68
18.64
20.93
22.22
22.74
26.67
28.62
27.39
29.30
32.24
34.29
28.62
24.71
60
15.84
EV/EBITx
37.56
34.32
33.54
29.41
31.19
29.63
31.88
32.40
33.06
35.86
19.69
32.40
32.73
29
10.64
FCF yield (avg)%
5.76
6.68
4.04
4.00
5.31
3.59
5.59
3.75
4.21
6.58
5.11
4.21
4.76
88
5.58
FCF margin%
25.73
27.01
26.53
24.90
25.63
25.13
26.80
28.15
30.02
29.46
5.62
28.15
26.67
76
1.159
FCF / Net incomex
2.597
2.628
2.900
3.371
3.711
3.661
3.593
3.548
3.480
4.083
0.707
3.593
3.514
80
27.15
ROIC%
9.19
9.95
10.98
9.44
10.85
12.89
12.91
14.57
17.29
19.41
29.11
14.57
11.94
46
2.88
Return on equity%
10.56
12.88
12.56
9.90
12.19
12.56
11.50
11.38
14.11
11.21
25.14
11.50
11.84
14
15.28
Return on assets%
13.06
12.98
15.49
17.19
14.74
14.69
12.58
11.01
13.34
15.06
3.91
13.34
14.01
14
6.78
EPSkr
9.89
11.69
14.18
14.25
14.80
15.41
16.81
19.46
21.06
24.00
7.52
10.15%
10.98%
—
3.08
EPS growth%
21.68
23.72
22.17
21.25
23.34
20.46
19.84
20.38
20.48
17.54
6.44
20.38
20.87
5
4.17
Bookvalue per shkr
3.20
3.26
3.57
3.57
3.56
4.10
4.55
4.88
4.73
5.13
9.02
7.57%
4.48%
—
8.27
FCF per sharekr
12.22
13.63
13.60
15.03
16.13
14.36
13.64
12.68
12.28
11.17
10.03
(7.09%)
(1.63%)
—
13.29
Dividend per shkr
18.71
17.91
16.95
17.43
16.96
19.18
18.49
19.75
23.20
22.12
4.96
5.45%
2.12%
—
2.57
Div yield (avg)%
22.50
22.40
21.89
20.13
17.86
17.30
19.84
20.92
20.25
18.72
7.37
19.84
20.19
76
21.99
Payout ratio%
10.14
11.23
13.58
16.38
14.12
16.23
13.56
14.30
16.08
15.95
23.52
15.95
14.21
32
136.6
Shares (diluted)M
173.9
171.5
187.0
202.4
229.9
259.8
276.0
278.2
266.7
271.8
140.3
3.41%
3.92%
91
22.43
Buyback yield%
28.77
28.04
25.17
25.06
26.52
24.26
24.39
21.63
20.56
20.25
19.72
21.63
24.72
46
0.484
D/E ratiox
0.108
0.097
0.094
0.085
0.091
0.084
0.077
0.068
0.064
0.062
1.372
0.068
0.085
72
2.035
Enterprise valuekr B
0.351
0.313
0.336
0.336
0.330
0.326
0.342
0.363
0.330
0.311
2.922
(1.15%)
(2.03%)
86
3.628
LT debtkr B
1.703
1.793
1.832
1.680
1.798
1.878
1.778
1.806
1.699
1.650
3.674
(1.70%)
0.41%
38
Cost of revenue
4.48%
1.01×
Operating expenses
3.91%
0.96×
Spread over hurdle
42.03%