1.058
Revenuekr B
0.586
0.630
0.655
0.707
0.746
0.781
0.837
0.907
0.979
1.057
1.140
7.23%
6.46%
57
10.79
Revenue growth%
8.29
7.40
5.46
5.94
4.67
6.70
9.67
11.95
10.45
11.30
27.39
10.45
7.85
66
16.26
Gross margin%
18.18
15.76
13.50
15.68
13.80
16.57
13.96
12.97
15.35
14.25
24.42
14.25
14.80
82
17.47
Operating margin%
19.07
17.58
17.35
19.15
22.00
19.13
18.12
15.34
12.82
13.78
26.95
15.34
17.85
16
10.87
Net margin%
19.93
19.53
21.98
24.41
25.45
24.54
25.04
22.08
24.12
24.39
17.11
24.39
24.26
63
37.04
P/E ratio (avg)x
27.89
31.82
32.60
31.58
32.27
33.81
32.16
32.27
29.39
29.63
18.90
32.16
31.99
84
28.39
EV/EBITx
27.79
28.49
27.32
28.16
28.21
26.31
29.80
33.52
31.56
32.07
28.56
31.56
28.35
69
15.67
FCF yield (avg)%
26.11
26.17
26.27
28.96
27.83
29.05
30.85
33.10
34.49
35.67
3.37
33.10
29.00
11
21.42
FCF margin%
4.94
7.79
7.81
6.41
5.39
6.31
6.40
3.69
1.17
0.40
18.75
3.69
5.85
25
0.193
FCF / Net incomex
1.028
0.914
0.854
0.785
0.803
0.756
0.795
0.755
0.708
0.647
0.892
0.755
0.790
11
13.98
ROIC%
0.40
2.68
3.20
1.49
0.40
0.40
1.89
0.40
1.15
3.89
10.04
1.15
1.32
94
4.61
Return on equity%
11.25
10.07
10.22
7.41
10.10
9.09
10.10
9.80
7.39
5.27
6.91
9.09
9.94
13
19.62
Return on assets%
27.62
29.50
31.16
31.82
33.55
36.16
34.93
32.89
33.52
35.04
10.34
34.93
33.21
64
9.20
EPSkr
13.26
13.21
13.37
15.72
15.79
16.53
16.30
18.57
19.34
18.60
9.67
3.32%
3.44%
—
14.21
EPS growth%
12.62
10.06
8.43
6.79
9.44
10.03
9.43
11.83
11.58
12.54
16.05
11.58
10.05
53
5.04
Bookvalue per shkr
22.51
22.76
24.21
29.08
32.64
34.94
41.24
47.77
56.33
60.53
19.53
13.15%
12.21%
—
4.45
FCF per sharekr
18.45
19.43
18.60
17.55
19.43
21.13
23.23
23.69
21.78
20.84
21.02
1.41%
2.50%
—
13.04
Dividend per shkr
5.29
4.99
4.78
4.35
4.53
4.70
4.87
4.39
4.49
4.61
21.06
0.36%
(2.02%)
—
4.23
Div yield (avg)%
1.36
0.40
0.40
1.38
3.39
4.21
6.70
8.70
6.24
3.66
9.06
6.24
3.52
18
16.48
Payout ratio%
18.86
16.60
14.93
16.51
13.67
15.00
15.76
14.65
12.58
9.76
7.77
14.65
14.97
74
22.98
Shares (diluted)M
19.83
21.92
21.38
20.96
18.69
16.67
17.61
15.91
16.32
15.69
22.82
(3.44%)
(3.02%)
61
6.74
Buyback yield%
27.30
24.47
21.59
21.30
19.14
20.43
19.67
17.38
17.90
15.13
6.73
17.90
20.05
45
1.369
D/E ratiox
1.652
1.514
1.513
1.597
1.648
1.726
1.683
1.767
1.928
2.100
1.035
1.767
1.668
6
0.941
Enterprise valuekr B
0.786
0.883
0.997
0.984
1.137
1.298
1.451
1.524
1.527
1.426
0.584
4.63%
7.40%
71
0.754
LT debtkr B
0.921
1.020
1.017
1.128
1.191
1.215
1.292
1.177
1.263
1.285
0.755
1.53%
2.64%
7
Cost of revenue
6.48%
1.00×
Operating expenses
6.56%
1.01×
Property and equipment
19.02%
Spread over hurdle
29.30%