0.488
Revenuekr B
0.829
0.859
0.882
0.897
0.932
0.939
0.969
0.985
0.985
1.016
0.507
1.74%
2.44%
60
16.00
Revenue growth%
26.70
25.77
27.32
26.25
25.73
27.88
28.24
25.46
26.19
25.14
10.49
26.19
26.22
12
7.63
Gross margin%
9.95
11.00
11.27
9.14
10.64
13.11
15.51
14.33
12.30
14.31
8.34
14.31
11.78
19
21.04
Operating margin%
24.24
24.33
26.81
29.38
30.12
29.90
29.06
26.30
27.96
28.80
14.93
28.80
28.38
73
21.53
Net margin%
27.55
27.35
29.02
27.25
28.56
30.16
27.40
24.60
27.00
29.67
6.88
27.40
27.47
55
18.03
P/E ratio (avg)x
52.04
60.63
62.27
68.68
73.39
84.30
92.84
105.5
115.4
135.3
32.02
105.5
78.85
78
6.466
EV/EBITx
23.08
21.31
20.82
22.56
20.29
18.29
19.41
20.51
21.91
18.66
6.623
19.41
20.66
79
14.23
FCF yield (avg)%
1.02
0.66
1.04
0.40
2.61
5.14
6.48
4.24
5.42
5.87
12.86
5.42
3.43
16
29.92
FCF margin%
2.88
5.83
7.52
5.29
3.75
2.95
3.03
3.78
0.96
0.40
21.44
2.95
3.39
49
1.619
FCF / Net incomex
2.281
2.433
2.303
2.223
2.046
2.039
2.000
2.002
1.891
1.928
0.926
2.000
2.043
72
8.72
ROIC%
26.01
23.64
23.30
21.24
22.45
23.05
24.93
24.01
25.80
23.04
5.53
24.01
23.47
13
25.15
Return on equity%
4.11
6.08
3.51
3.00
3.60
3.94
6.34
7.72
7.06
9.12
21.45
7.06
5.10
59
18.70
Return on assets%
6.99
4.15
7.04
6.66
7.73
4.83
2.60
1.65
1.27
2.77
14.50
2.60
4.49
56
1.92
EPSkr
2.66
2.88
3.20
3.36
3.63
3.54
3.55
3.46
3.30
3.39
2.00
(1.36%)
3.48%
—
17.26
EPS growth%
9.43
7.54
9.44
11.55
11.02
10.67
12.69
10.32
10.41
10.04
23.02
10.41
10.37
60
2.07
Bookvalue per shkr
1.51
1.73
1.98
2.00
2.01
2.11
1.96
1.83
2.12
2.14
1.00
1.31%
3.24%
—
0.67
FCF per sharekr
0.38
0.41
0.43
0.44
0.46
0.46
0.45
0.41
0.42
0.42
0.83
(1.79%)
0.94%
—
2.08
Dividend per shkr
0.35
0.36
0.39
0.44
0.42
0.42
0.41
0.41
0.39
0.40
1.07
(0.72%)
1.30%
—
4.29
Div yield (avg)%
9.83
8.32
11.31
8.51
10.21
11.71
11.59
11.53
12.27
15.02
24.24
11.71
11.42
37
12.27
Payout ratio%
10.69
11.18
13.79
14.95
14.08
12.59
14.62
14.62
14.49
13.98
7.61
14.49
14.03
11
331.1
Shares (diluted)M
397.3
450.6
452.9
476.4
519.4
480.8
473.9
519.4
571.7
560.2
341.5
1.52%
2.78%
25
20.06
Buyback yield%
18.69
19.27
19.60
18.85
20.15
17.38
14.93
13.10
15.33
16.86
25.27
15.33
18.03
15
1.496
D/E ratiox
0.776
0.733
0.648
0.593
0.605
0.623
0.614
0.577
0.540
0.547
0.469
0.577
0.610
69
1.257
Enterprise valuekr B
1.101
1.179
1.315
1.178
1.185
1.296
1.224
1.358
1.414
1.323
0.659
2.21%
2.11%
79
0.568
LT debtkr B
1.325
1.293
1.467
1.536
1.450
1.594
1.537
1.591
1.439
1.546
0.674
1.29%
2.80%
72
Cost of revenue
2.21%
0.98×
Operating expenses
2.58%
1.01×
Goodwill & intangibles
15.53%
Spread over hurdle
(2.59%)