8.877
Revenuekr B
5.333
5.829
6.212
6.757
7.327
7.887
8.468
9.006
9.803
10.63
9.205
7.72%
7.97%
29
5.20
Revenue growth%
12.98
12.16
10.64
12.17
11.29
8.98
11.08
12.33
10.00
12.02
19.75
11.08
11.66
61
12.12
Gross margin%
28.15
25.30
27.53
25.18
22.65
21.80
23.44
24.45
22.21
22.39
14.18
22.39
23.95
66
26.51
Operating margin%
11.19
13.76
15.16
16.26
16.11
18.93
19.85
18.60
17.56
20.06
19.03
18.93
16.91
14
8.19
Net margin%
13.86
13.88
12.72
14.17
11.36
13.11
12.52
13.40
12.22
14.90
9.32
13.11
13.26
34
36.90
P/E ratio (avg)x
34.15
31.22
30.52
32.17
28.18
27.94
24.80
25.29
22.10
23.82
12.25
24.80
28.06
26
36.22
EV/EBITx
9.968
10.21
9.978
9.353
9.600
8.931
7.987
7.802
8.165
8.857
34.80
8.165
9.142
6
10.58
FCF yield (avg)%
23.58
22.32
24.51
24.75
22.50
25.47
25.93
25.34
24.61
26.48
24.65
25.47
24.68
29
12.14
FCF margin%
0.91
0.40
0.40
0.40
0.40
0.40
0.40
3.34
0.83
0.49
29.39
0.49
0.40
59
0.362
FCF / Net incomex
0.620
0.572
0.604
0.566
0.618
0.633
0.676
0.580
0.499
0.494
0.532
0.580
0.592
35
20.60
ROIC%
4.31
1.66
4.53
5.17
3.99
3.74
3.58
2.67
4.61
5.34
2.54
3.74
4.15
68
26.03
Return on equity%
16.02
17.49
16.52
13.63
15.18
12.55
11.47
9.56
8.31
5.36
3.54
9.56
13.09
37
28.92
Return on assets%
6.38
3.60
6.36
5.05
6.84
6.31
9.13
11.01
13.33
13.97
6.58
11.01
6.61
32
8.35
EPSkr
7.98
7.50
7.94
7.77
6.97
7.53
8.41
9.33
10.06
9.75
8.60
6.95%
2.24%
—
22.06
EPS growth%
29.12
26.57
26.55
23.73
26.47
25.54
28.32
30.58
30.83
28.20
16.81
28.32
27.38
54
8.08
Bookvalue per shkr
3.54
3.49
3.82
4.02
4.00
3.52
3.14
2.78
2.74
2.78
8.57
(7.03%)
(2.48%)
—
5.97
FCF per sharekr
1.96
2.18
2.53
2.73
2.63
2.64
2.61
2.68
2.53
2.36
7.71
(2.19%)
2.69%
—
6.36
Dividend per shkr
10.86
11.82
11.16
10.85
10.46
10.88
12.72
12.85
14.81
14.83
7.20
7.22%
4.62%
—
7.28
Div yield (avg)%
20.27
22.89
22.25
24.93
22.49
21.07
20.75
23.25
24.24
25.06
12.80
23.25
22.69
27
9.46
Payout ratio%
7.61
8.73
6.52
6.39
5.05
4.71
5.93
4.54
2.13
3.27
14.09
4.54
5.49
49
269.2
Shares (diluted)M
315.7
289.5
284.2
311.8
329.9
324.5
330.1
353.3
331.1
333.2
284.9
0.20%
0.05%
78
14.90
Buyback yield%
8.24
10.65
11.62
12.79
11.10
13.16
15.37
17.92
19.99
17.34
28.56
17.34
12.97
72
0.588
D/E ratiox
0.513
0.511
0.478
0.483
0.445
0.410
0.449
0.415
0.419
0.474
0.359
0.419
0.462
55
11.49
Enterprise valuekr B
8.201
8.595
9.380
9.189
9.978
11.80
13.18
15.06
16.32
16.88
9.689
11.08%
8.23%
34
2.026
LT debtkr B
4.187
4.524
4.660
4.489
4.570
4.195
4.136
3.781
3.998
3.580
8.914
(4.76%)
(2.74%)
65
Cost of revenue
8.06%
1.01×
Operating expenses
7.51%
0.96×
Property and equipment
15.44%
Spread over hurdle
32.53%