2.389
Revenuekr B
2.719
2.694
2.645
2.675
2.616
2.634
2.648
2.604
2.609
2.589
2.520
(0.21%)
(0.46%)
80
14.79
Revenue growth%
19.97
22.69
21.26
21.63
22.61
21.85
20.78
22.91
19.96
17.50
22.87
20.78
21.44
55
23.89
Gross margin%
23.06
20.44
20.88
18.61
17.46
16.79
18.48
18.98
21.97
19.05
28.82
18.98
19.01
42
5.39
Operating margin%
5.99
8.42
9.03
7.69
10.44
10.08
10.40
8.97
10.75
12.92
6.40
10.40
9.56
13
13.95
Net margin%
26.56
27.40
29.13
27.78
29.89
28.65
26.01
26.14
26.66
26.45
12.91
26.45
27.03
49
26.43
P/E ratio (avg)x
34.02
35.94
38.19
41.16
46.09
52.86
52.09
55.33
64.80
71.97
11.31
55.33
49.09
63
13.11
EV/EBITx
13.32
13.04
13.59
14.05
15.05
14.76
15.12
17.01
16.23
15.04
32.80
15.12
14.90
50
14.84
FCF yield (avg)%
11.73
8.83
8.47
6.73
4.15
2.71
2.62
5.40
7.73
10.61
11.41
5.40
7.23
61
5.34
FCF margin%
27.96
26.64
28.67
26.08
27.29
26.92
27.91
28.77
27.98
28.74
28.57
27.98
27.94
64
0.650
FCF / Net incomex
1.698
1.768
1.795
1.975
1.902
2.001
1.890
2.038
2.044
2.251
0.560
2.038
1.939
70
17.89
ROIC%
7.14
4.81
3.03
5.58
6.47
8.10
9.07
10.74
9.07
7.17
18.02
9.07
7.16
77
25.66
Return on equity%
11.61
9.80
8.06
6.47
4.70
6.03
4.20
3.07
4.36
2.53
27.54
4.20
5.36
38
23.82
Return on assets%
13.61
10.62
10.62
7.74
9.53
8.90
11.75
12.61
9.96
12.37
27.69
11.75
10.62
42
19.52
EPSkr
17.66
19.76
21.41
21.77
23.17
27.47
27.20
32.09
37.62
41.38
20.44
12.30%
10.61%
—
5.69
EPS growth%
3.84
6.49
7.43
9.51
10.79
13.35
13.95
16.15
15.95
15.78
25.61
15.78
12.07
30
8.05
Bookvalue per shkr
23.62
24.50
24.41
28.59
28.76
27.23
30.99
36.30
38.52
41.74
26.83
7.74%
7.23%
—
8.79
FCF per sharekr
17.40
16.61
16.82
17.98
18.03
19.14
19.02
18.22
20.25
22.64
8.81
4.66%
1.83%
—
7.87
Dividend per shkr
9.23
9.03
9.67
9.17
8.64
8.37
7.96
8.79
8.41
9.32
9.19
1.53%
0.76%
—
26.04
Div yield (avg)%
1.34
2.46
1.18
1.73
3.75
3.87
1.68
0.40
0.40
0.40
20.17
0.40
1.51
12
27.88
Payout ratio%
14.07
11.91
12.90
13.09
15.63
17.97
19.03
18.05
17.44
15.80
19.61
17.97
15.72
38
38.05
Shares (diluted)M
38.72
39.76
44.37
43.54
43.72
39.75
39.98
44.41
42.38
44.42
37.28
0.32%
2.30%
24
10.79
Buyback yield%
12.90
11.40
12.07
9.34
7.31
9.85
11.25
9.37
12.37
13.23
11.75
11.25
11.32
84
0.882
D/E ratiox
1.294
1.408
1.389
1.437
1.397
1.254
1.129
1.261
1.161
1.038
1.777
1.161
1.278
49
1.676
Enterprise valuekr B
0.277
0.266
0.275
0.326
0.384
0.364
0.384
0.439
0.471
0.529
2.013
6.66%
6.58%
23
1.815
LT debtkr B
0.292
0.353
0.355
0.416
0.471
0.544
0.652
0.767
0.863
1.029
1.589
16.93%
13.87%
27
Cost of revenue
(0.41%)
1.01×
Operating expenses
(0.81%)
0.97×
Cash and investments
17.92%
Goodwill & intangibles
15.13%
Spread over hurdle
49.47%