9.520
Revenuekr B
8.201
8.663
9.164
9.758
10.20
10.65
10.87
11.53
12.16
12.86
10.05
4.73%
4.84%
17
10.58
Revenue growth%
28.65
28.04
29.48
29.38
28.36
29.04
30.53
30.87
28.23
28.28
8.09
29.04
28.85
39
22.36
Gross margin%
2.77
0.40
0.40
2.85
0.45
0.40
0.40
0.40
0.40
1.58
25.45
0.40
0.40
32
3.85
Operating margin%
17.63
16.10
13.98
15.19
13.17
13.25
14.65
12.28
12.04
10.12
10.00
12.28
13.62
84
16.87
Net margin%
11.98
10.66
8.23
7.72
6.68
5.13
3.12
1.60
1.32
1.30
28.19
1.60
5.90
47
11.00
P/E ratio (avg)x
51.42
53.82
62.04
67.07
78.69
80.20
81.08
93.61
93.87
94.87
34.20
93.61
79.44
15
28.24
EV/EBITx
38.49
42.04
43.87
44.21
42.17
41.88
43.08
41.40
38.92
37.50
20.96
41.40
41.96
81
13.08
FCF yield (avg)%
16.51
17.68
16.05
16.37
15.34
15.65
13.39
12.99
10.66
10.84
19.89
12.99
15.50
91
19.40
FCF margin%
4.38
6.49
7.77
9.08
9.24
9.32
10.61
10.69
13.31
12.48
4.42
10.69
9.28
63
1.306
FCF / Net incomex
1.978
2.020
2.221
2.213
2.246
2.077
2.161
2.444
2.311
2.589
0.851
2.311
2.217
18
17.22
ROIC%
24.31
25.86
24.74
23.20
22.00
20.67
18.44
20.43
19.49
17.10
14.90
19.49
21.34
42
12.53
Return on equity%
24.87
27.33
25.65
26.75
24.50
22.45
21.51
23.37
25.14
25.40
24.03
23.37
25.01
73
26.07
Return on assets%
10.72
9.14
10.14
10.84
11.63
13.17
11.81
10.65
10.71
12.58
23.13
11.81
10.78
95
74.36
EPSkr
17.13
16.41
15.01
13.48
14.38
12.89
11.83
13.15
11.99
12.86
79.00
(2.21%)
(2.37%)
—
17.42
EPS growth%
18.35
18.08
18.26
19.39
22.08
20.72
18.53
16.18
15.38
15.70
5.65
16.18
18.31
80
55.50
Bookvalue per shkr
51.37
48.66
46.49
45.95
40.83
40.67
37.78
38.55
39.43
39.34
31.54
(0.74%)
(3.09%)
—
28.23
FCF per sharekr
74.13
85.01
78.83
75.58
70.73
69.13
68.07
75.11
85.05
92.64
23.58
5.54%
3.20%
—
32.88
Dividend per shkr
59.46
55.54
53.10
48.63
46.45
44.02
45.56
41.22
43.61
41.82
28.58
(2.08%)
(3.26%)
—
13.53
Div yield (avg)%
6.60
6.49
7.16
4.26
4.73
3.07
1.24
0.40
1.54
1.29
17.54
1.29
3.67
44
14.26
Payout ratio%
10.85
12.36
10.85
11.76
11.12
11.10
10.93
11.18
13.88
13.80
11.54
11.18
11.15
14
253.4
Shares (diluted)M
345.7
385.6
383.7
413.3
376.4
340.8
361.3
371.2
413.4
366.0
252.4
(0.56%)
1.12%
71
6.70
Buyback yield%
5.77
5.60
7.08
4.65
6.35
5.39
8.03
10.09
9.20
6.55
10.17
8.03
6.45
81
0.205
D/E ratiox
1.191
1.056
1.002
0.971
0.836
0.818
0.831
0.720
0.643
0.562
1.003
0.720
0.834
57
3.787
Enterprise valuekr B
5.900
5.337
5.273
4.677
3.948
4.098
4.169
3.950
4.271
3.859
6.426
(0.46%)
(4.65%)
21
3.157
LT debtkr B
1.696
1.619
1.725
1.772
1.705
1.725
1.623
1.462
1.341
1.426
10.27
(3.50%)
(2.69%)
8
Cost of revenue
4.98%
1.01×
Operating expenses
5.30%
1.04×
Spread over hurdle
(2.04%)