25.95
Revenuekr B
29.74
30.60
30.62
31.12
31.37
32.11
33.04
33.51
34.41
35.29
27.67
2.38%
1.70%
39
23.22
Revenue growth%
33.17
34.58
34.54
37.32
40.23
38.70
41.32
39.23
39.88
42.01
13.06
39.88
38.97
19
25.28
Gross margin%
18.72
17.11
16.64
16.70
19.21
17.13
17.98
18.04
18.50
19.94
13.68
18.04
18.01
19
24.02
Operating margin%
11.54
10.34
7.96
5.16
5.87
5.01
5.33
3.31
2.06
3.33
14.50
3.33
5.25
11
7.88
Net margin%
22.11
24.77
26.94
29.50
31.01
30.77
28.61
30.54
30.85
30.99
29.47
30.77
30.02
93
14.32
P/E ratio (avg)x
19.06
18.80
16.77
15.17
12.91
13.40
13.71
13.21
13.69
12.51
13.73
13.40
13.70
30
31.65
EV/EBITx
12.35
11.99
12.53
11.08
10.26
9.851
9.711
9.326
9.940
9.974
17.01
9.851
10.12
52
21.14
FCF yield (avg)%
2.30
3.72
5.81
3.71
1.58
0.40
0.40
1.78
3.77
6.21
21.80
1.78
3.01
77
25.60
FCF margin%
22.10
20.86
21.57
19.73
20.85
18.60
18.69
20.31
19.27
17.65
2.04
18.69
20.02
94
0.826
FCF / Net incomex
1.737
1.998
2.251
2.145
2.249
2.635
2.796
3.202
3.647
3.767
1.793
3.202
2.443
61
3.83
ROIC%
24.57
24.92
25.83
24.13
22.43
23.84
25.43
24.57
25.37
26.57
22.44
25.37
24.74
39
21.08
Return on equity%
23.70
25.18
24.38
23.89
23.98
26.46
24.88
27.03
28.52
26.90
10.07
26.90
25.03
45
14.45
Return on assets%
10.97
10.91
12.73
10.69
13.02
12.32
12.50
14.73
15.33
14.07
3.07
14.07
12.62
8
9.94
EPSkr
21.49
23.59
27.66
29.71
30.15
33.33
36.75
37.37
43.94
42.47
10.82
7.09%
6.88%
—
14.51
EPS growth%
24.87
23.53
22.04
19.76
20.87
23.56
25.41
23.05
24.30
23.23
5.54
23.56
23.38
28
9.38
Bookvalue per shkr
26.72
26.33
25.78
25.61
29.47
33.81
38.20
39.82
44.84
44.12
13.92
8.40%
6.70%
—
25.33
FCF per sharekr
25.00
22.95
20.49
20.21
21.53
19.68
20.13
20.50
21.86
19.63
7.34
(1.84%)
(2.95%)
—
23.67
Dividend per shkr
28.30
30.35
29.19
25.64
25.12
22.68
19.55
20.14
20.67
21.69
11.40
(2.89%)
(3.57%)
—
14.42
Div yield (avg)%
14.76
11.90
10.08
10.78
12.05
13.45
11.87
13.47
13.28
10.57
22.22
13.28
11.98
34
25.49
Payout ratio%
9.26
11.44
10.15
11.96
13.95
16.57
16.46
16.07
18.38
20.50
24.37
16.57
15.01
8
462.0
Shares (diluted)M
368.8
406.0
376.0
345.1
313.6
344.6
343.5
365.3
327.6
366.3
442.7
3.15%
(0.43%)
52
7.84
Buyback yield%
24.48
21.69
24.20
25.08
27.63
26.11
25.15
25.84
26.99
27.85
25.66
26.11
25.50
52
0.911
D/E ratiox
1.668
1.614
1.511
1.584
1.722
1.587
1.576
1.470
1.502
1.518
0.720
1.518
1.580
65
23.31
Enterprise valuekr B
18.31
15.84
14.16
15.04
15.81
15.23
15.74
14.47
13.55
13.78
23.24
(2.71%)
(2.02%)
77
19.51
LT debtkr B
14.05
15.70
14.96
17.05
18.11
21.08
22.16
21.97
23.91
24.74
24.34
6.44%
7.09%
72
Cost of revenue
1.60%
0.99×
Operating expenses
1.84%
1.01×
Cash and investments
13.89%
Spread over hurdle
22.48%