0.432
Revenuekr B
2.199
2.231
2.247
2.358
2.429
2.483
2.500
2.598
2.688
2.724
0.462
2.33%
2.24%
81
22.32
Revenue growth%
23.94
21.61
18.80
17.54
18.29
17.41
18.02
20.68
22.78
23.04
28.83
20.68
19.74
52
3.73
Gross margin%
1.05
2.78
5.34
7.54
8.46
10.92
10.35
11.64
13.88
11.84
24.80
11.64
9.40
11
16.78
Operating margin%
10.20
8.14
11.05
11.31
8.55
11.41
10.92
13.38
12.77
15.65
19.40
12.77
11.18
42
10.34
Net margin%
1.94
3.77
4.44
2.07
4.69
7.10
6.64
5.45
7.76
6.14
6.07
6.64
5.07
50
25.03
P/E ratio (avg)x
12.13
12.90
14.03
14.52
13.75
14.88
14.52
16.93
17.05
19.37
7.577
16.93
14.52
89
29.37
EV/EBITx
4.865
4.288
4.573
3.849
3.860
3.994
4.107
4.111
4.257
3.964
17.59
4.107
4.109
78
26.52
FCF yield (avg)%
13.90
11.33
12.76
11.11
9.14
7.53
9.09
11.59
9.59
10.57
18.57
9.59
10.84
6
27.36
FCF margin%
20.83
22.16
23.41
21.18
21.00
22.79
25.61
26.88
25.45
22.87
7.73
25.45
22.83
84
1.153
FCF / Net incomex
0.634
0.614
0.634
0.634
0.583
0.659
0.661
0.662
0.636
0.662
0.372
0.661
0.635
65
28.31
ROIC%
23.46
24.59
24.23
25.10
23.76
23.43
25.22
24.31
24.11
22.34
20.39
24.11
24.17
22
23.93
Return on equity%
11.42
13.85
12.45
11.96
12.99
15.96
14.57
16.43
18.92
18.36
2.29
16.43
14.21
60
28.73
Return on assets%
20.36
22.37
23.77
25.80
26.08
27.34
28.41
26.08
23.90
24.03
4.28
26.08
24.91
83
3.46
EPSkr
1.82
1.70
1.86
1.67
1.59
1.44
1.48
1.51
1.44
1.29
3.65
(4.09%)
(4.26%)
—
17.18
EPS growth%
30.44
29.73
31.81
32.34
31.54
29.40
28.32
30.38
29.90
30.25
6.54
29.90
30.32
7
2.65
Bookvalue per shkr
8.14
8.55
10.20
10.49
12.10
13.73
14.71
16.36
19.39
22.48
4.80
13.18%
11.59%
—
6.28
FCF per sharekr
4.23
4.63
4.49
4.72
4.58
4.30
4.60
4.41
4.62
4.33
1.38
(1.09%)
(0.98%)
—
1.60
Dividend per shkr
2.30
2.15
2.12
2.02
1.97
1.76
1.72
1.72
1.66
1.73
4.29
(2.51%)
(1.84%)
—
13.38
Div yield (avg)%
3.76
2.57
0.67
0.40
0.40
2.91
0.51
0.40
0.40
0.40
12.57
0.40
0.46
15
28.86
Payout ratio%
18.74
21.47
23.80
25.37
28.12
30.11
31.14
29.92
27.42
26.01
13.50
29.92
26.72
91
331.8
Shares (diluted)M
413.1
438.0
426.7
512.9
600.3
619.2
596.8
698.2
804.2
783.2
325.0
5.46%
8.48%
49
7.81
Buyback yield%
31.37
31.17
29.08
29.81
27.89
30.84
31.65
34.15
31.93
33.46
22.35
31.93
31.27
17
0.795
D/E ratiox
0.463
0.499
0.456
0.469
0.494
0.492
0.552
0.580
0.563
0.627
1.213
0.563
0.496
53
2.726
Enterprise valuekr B
1.940
2.214
2.171
2.031
2.075
2.064
2.227
2.142
1.984
2.180
1.746
0.99%
0.73%
10
2.416
LT debtkr B
0.888
0.967
0.997
1.031
1.068
1.044
1.165
1.142
1.164
1.095
2.963
0.51%
1.38%
80
Cost of revenue
2.24%
1.00×
Operating expenses
2.54%
1.03×
Cash and investments
15.27%
Spread over hurdle
11.66%