0.687
Revenuekr B
0.707
0.745
0.787
0.812
0.856
0.911
0.977
1.012
1.046
1.100
0.707
5.16%
4.89%
43
17.47
Revenue growth%
17.23
17.48
16.06
13.19
12.48
14.51
11.90
13.94
16.01
17.58
5.71
14.51
15.26
75
8.07
Gross margin%
0.40
0.40
0.40
0.40
0.53
0.40
0.40
0.40
3.35
0.88
25.28
0.40
0.40
13
20.50
Operating margin%
12.56
14.08
13.42
13.27
12.88
14.97
17.07
15.62
14.64
14.18
14.43
14.97
14.13
80
19.93
Net margin%
26.10
28.09
26.48
28.68
29.96
30.59
30.98
28.05
28.02
28.00
8.66
28.05
28.07
26
21.11
P/E ratio (avg)x
17.55
18.80
20.54
21.87
24.31
23.58
25.15
26.52
28.84
27.50
26.99
26.52
23.94
32
18.96
EV/EBITx
23.51
26.61
24.27
22.19
23.22
23.35
23.12
21.67
19.65
18.51
28.25
21.67
23.17
47
18.35
FCF yield (avg)%
13.15
11.29
13.16
15.20
12.66
10.78
13.43
16.14
15.93
17.33
16.04
15.93
13.30
49
8.80
FCF margin%
8.36
11.10
13.74
16.35
15.57
17.78
20.45
19.18
16.33
15.87
5.96
17.78
16.10
54
0.563
FCF / Net incomex
0.978
0.955
1.132
1.132
1.152
1.253
1.485
1.421
1.641
1.627
0.738
1.485
1.202
18
16.89
ROIC%
21.88
22.67
23.37
24.41
25.00
26.22
26.50
24.07
25.76
25.71
2.03
25.76
24.71
12
6.69
Return on equity%
26.69
24.14
21.32
22.80
19.96
18.89
20.38
22.81
24.94
22.44
10.87
22.44
22.62
29
29.57
Return on assets%
18.56
15.81
13.99
11.64
11.96
11.44
12.89
11.63
10.29
9.68
19.97
11.44
11.80
64
0.09
EPSkr
0.12
0.11
0.11
0.11
0.12
0.13
0.14
0.15
0.15
0.14
0.10
3.63%
1.33%
—
25.51
EPS growth%
17.12
16.85
19.14
18.96
19.14
18.21
19.04
20.22
19.22
22.12
18.10
19.22
19.09
28
0.18
Bookvalue per shkr
0.21
0.21
0.23
0.25
0.27
0.29
0.32
0.32
0.37
0.37
0.17
7.06%
5.58%
—
0.15
FCF per sharekr
0.15
0.14
0.15
0.16
0.16
0.15
0.15
0.15
0.17
0.18
0.17
1.71%
1.86%
—
0.22
Dividend per shkr
0.29
0.30
0.30
0.35
0.40
0.41
0.39
0.41
0.41
0.41
0.14
0.26%
4.18%
—
7.79
Div yield (avg)%
9.26
10.63
11.57
14.53
13.83
13.01
13.68
11.44
9.58
12.23
19.50
12.23
11.90
76
5.94
Payout ratio%
18.25
17.05
14.20
16.19
15.33
14.26
14.92
13.38
15.46
15.04
7.34
14.92
15.18
53
2.125
Shares (diluted)B
1.541
1.596
1.562
1.683
1.829
1.797
1.798
1.567
1.704
1.488
2.053
(4.04%)
(1.59%)
24
13.56
Buyback yield%
21.32
19.20
18.80
18.44
19.54
16.71
17.14
18.23
20.63
20.00
17.78
18.23
19.00
45
0.996
D/E ratiox
0.437
0.447
0.407
0.371
0.394
0.431
0.417
0.411
0.401
0.367
0.780
0.411
0.409
49
0.778
Enterprise valuekr B
1.360
1.600
1.566
1.622
1.890
1.904
1.873
1.843
1.941
2.250
0.266
3.55%
6.54%
33
0.081
LT debtkr B
0.485
0.442
0.431
0.383
0.335
0.322
0.337
0.342
0.352
0.389
1.075
3.06%
(1.88%)
46
Cost of revenue
5.15%
1.03×
Operating expenses
4.65%
0.98×
Goodwill & intangibles
16.63%
Spread over hurdle
18.93%