3.506
Revenuekr B
2.257
2.440
2.538
2.726
2.898
3.054
3.214
3.445
3.706
3.988
3.583
6.60%
6.33%
7
19.34
Revenue growth%
29.84
31.20
30.50
32.79
35.21
34.54
36.57
36.27
33.92
32.11
28.37
34.54
33.35
60
17.90
Gross margin%
7.12
7.97
7.35
7.26
7.45
4.89
5.26
7.23
6.01
4.82
23.83
5.26
7.18
58
13.92
Operating margin%
24.11
21.69
22.39
21.28
23.19
26.00
24.08
25.78
23.88
21.17
7.46
24.08
23.53
80
24.43
Net margin%
10.69
8.79
11.61
11.88
9.97
8.64
8.45
9.01
11.45
10.54
12.38
9.01
10.25
57
20.96
P/E ratio (avg)x
9.258
8.528
7.988
8.569
8.868
8.948
8.032
8.504
7.349
6.350
6.182
8.032
8.516
9
19.62
EV/EBITx
25.96
23.13
22.63
20.01
18.18
16.75
15.47
13.92
12.42
13.20
7.179
13.92
17.46
72
8.37
FCF yield (avg)%
18.31
20.58
19.52
17.20
18.57
20.27
18.18
20.54
23.03
22.07
22.30
20.54
19.89
54
8.67
FCF margin%
20.29
17.51
15.89
18.49
16.03
17.69
16.71
19.44
20.57
20.94
6.06
19.44
18.09
51
1.600
FCF / Net incomex
0.207
0.188
0.206
0.224
0.225
0.227
0.222
0.199
0.205
0.194
1.475
0.205
0.206
28
16.01
ROIC%
25.21
25.03
24.66
25.94
23.84
21.34
19.34
18.21
20.47
20.52
16.72
20.47
22.59
9
26.69
Return on equity%
8.50
5.92
4.40
5.20
8.17
10.92
12.34
11.61
12.51
14.22
22.99
12.34
9.71
36
22.12
Return on assets%
6.44
5.04
5.15
3.12
3.18
2.10
3.98
4.87
6.68
6.22
13.79
4.87
4.95
67
8.69
EPSkr
18.25
17.35
19.16
20.88
21.62
21.22
20.81
21.76
22.39
25.31
8.92
3.20%
4.32%
—
25.36
EPS growth%
2.57
0.62
1.92
0.91
0.40
0.40
0.40
0.84
0.64
0.40
6.96
0.40
0.63
17
4.82
Bookvalue per shkr
22.48
24.60
26.48
32.19
33.06
35.60
36.04
43.13
48.00
53.60
3.85
10.15%
10.99%
—
2.93
FCF per sharekr
19.26
19.72
23.03
25.58
25.53
26.14
28.68
31.19
36.84
39.75
4.21
9.26%
8.26%
—
9.33
Dividend per shkr
14.80
16.64
19.15
19.44
20.68
20.64
21.88
25.77
29.18
34.44
6.84
10.74%
10.42%
—
18.27
Div yield (avg)%
27.15
29.21
27.55
27.86
24.98
26.62
28.05
28.40
30.03
32.82
10.44
28.40
27.95
37
27.77
Payout ratio%
16.15
18.07
16.08
16.07
17.50
14.77
12.10
14.02
14.88
13.34
28.33
14.02
15.47
53
150.0
Shares (diluted)M
228.1
255.4
289.1
321.9
328.2
304.9
300.3
330.0
370.5
350.2
155.4
1.31%
4.37%
26
9.08
Buyback yield%
27.25
29.59
27.44
25.27
22.42
21.61
20.67
20.51
19.19
21.25
16.29
20.67
22.02
76
1.437
D/E ratiox
1.119
1.220
1.296
1.345
1.397
1.601
1.610
1.887
2.079
2.389
1.048
1.887
1.499
15
3.790
Enterprise valuekr B
2.080
1.881
1.941
1.769
1.741
1.846
1.743
1.786
1.624
1.841
2.101
1.13%
(1.26%)
59
4.053
LT debtkr B
3.500
3.639
3.391
3.648
3.416
3.055
3.273
3.319
2.988
2.661
2.051
(4.88%)
(3.50%)
5
Cost of revenue
6.33%
1.00×
Operating expenses
6.97%
1.06×
Cash and investments
12.53%
Spread over hurdle
(0.36%)