1.185
Revenuekr B
1.198
1.245
1.271
1.289
1.306
1.315
1.362
1.413
1.430
1.477
1.285
2.50%
2.56%
25
22.35
Revenue growth%
13.32
14.48
14.10
14.35
13.15
13.00
10.09
10.16
11.86
10.96
18.72
10.96
13.07
23
20.97
Gross margin%
19.45
17.55
14.99
16.22
13.37
13.10
13.10
12.54
14.17
16.70
12.91
13.10
14.58
47
12.17
Operating margin%
12.27
13.53
14.57
14.85
11.99
13.16
16.09
15.14
14.80
15.36
3.39
15.14
14.69
63
4.43
Net margin%
19.54
19.42
21.41
19.12
16.92
13.97
15.59
14.51
13.23
14.76
16.82
14.51
16.26
15
16.43
P/E ratio (avg)x
9.706
10.84
10.96
11.18
11.14
12.59
12.74
14.59
16.97
16.45
11.56
14.59
11.88
42
11.45
EV/EBITx
16.38
16.61
18.12
20.16
19.11
19.86
18.06
16.03
15.37
14.48
26.06
16.03
17.34
55
28.90
FCF yield (avg)%
30.99
30.40
33.02
34.87
36.14
36.52
34.65
34.38
36.53
37.68
14.79
36.52
34.76
90
14.27
FCF margin%
13.27
15.04
16.33
19.27
16.35
16.12
13.81
14.65
12.91
14.15
12.38
14.15
14.84
95
0.179
FCF / Net incomex
0.186
0.199
0.195
0.204
0.185
0.193
0.183
0.181
0.178
0.161
1.357
0.181
0.185
24
25.47
ROIC%
0.40
0.40
0.40
1.49
4.39
6.16
4.03
6.15
4.81
7.22
18.02
6.15
4.21
6
10.67
Return on equity%
11.48
13.49
11.00
10.79
12.09
12.91
12.19
13.26
11.06
9.89
22.99
12.19
11.78
16
19.50
Return on assets%
31.48
30.69
32.53
33.97
35.89
37.69
40.55
43.19
42.99
44.06
12.75
42.99
36.79
39
17.79
EPSkr
13.74
14.60
15.43
17.15
17.85
18.85
18.17
20.46
20.40
19.76
18.40
2.05%
4.73%
—
29.17
EPS growth%
10.00
11.26
9.18
7.95
8.66
7.95
7.13
5.94
4.39
6.30
25.57
6.30
7.95
36
23.75
Bookvalue per shkr
14.24
15.08
15.26
14.72
14.94
13.75
14.46
13.61
12.92
13.24
33.01
(2.39%)
0.16%
—
8.87
FCF per sharekr
22.41
21.05
20.03
18.23
16.87
17.72
18.57
16.54
18.05
19.31
24.33
2.73%
(2.55%)
—
31.67
Dividend per shkr
55.29
53.21
57.59
54.12
54.46
58.28
68.60
74.97
87.76
96.11
26.18
12.03%
6.36%
—
23.65
Div yield (avg)%
4.99
3.52
4.88
6.18
5.36
8.13
8.70
8.85
10.71
8.42
6.94
8.70
7.16
91
16.51
Payout ratio%
23.81
24.41
23.98
23.79
22.81
19.89
17.94
20.19
21.27
18.28
2.15
19.89
22.04
73
34.10
Shares (diluted)M
34.43
34.54
34.06
32.51
35.76
39.71
42.88
47.73
43.65
47.16
33.51
5.69%
3.99%
41
13.67
Buyback yield%
17.96
15.83
16.47
16.45
19.42
16.51
16.77
14.90
16.68
18.81
19.91
16.68
16.60
83
1.636
D/E ratiox
1.547
1.417
1.456
1.476
1.469
1.572
1.402
1.530
1.378
1.341
0.576
1.402
1.463
36
0.763
Enterprise valuekr B
0.220
0.255
0.272
0.279
0.280
0.273
0.270
0.256
0.255
0.296
1.437
1.10%
4.63%
19
0.847
LT debtkr B
1.946
2.041
1.941
2.073
2.366
2.587
2.436
2.727
2.604
2.963
1.056
4.61%
4.54%
50
Cost of revenue
2.62%
1.01×
Operating expenses
1.99%
0.95×
Property and equipment
14.77%
Spread over hurdle
53.92%