2.949
Revenuekr M
1.233
1.353
1.468
1.583
1.732
1.818
1.965
2.089
2.225
2.390
3.049
6.66%
7.41%
49
9.03
Revenue growth%
21.53
21.74
19.00
20.37
18.73
16.02
15.58
18.07
16.64
17.55
19.60
16.64
18.40
68
17.49
Gross margin%
28.85
31.64
32.30
32.00
31.52
31.87
30.40
33.11
33.42
34.75
11.43
33.11
31.93
67
25.40
Operating margin%
21.46
24.37
26.88
25.37
25.57
26.37
23.98
22.39
21.11
19.07
18.36
22.39
24.18
82
9.99
Net margin%
27.76
29.41
27.31
28.68
28.95
28.81
30.83
31.35
30.96
33.35
11.06
30.96
29.18
72
31.18
P/E ratio (avg)x
54.09
61.63
68.70
76.65
79.14
88.31
92.63
102.3
120.4
127.7
17.16
102.3
83.72
70
21.55
EV/EBITx
11.90
13.56
15.04
16.35
16.99
18.15
19.85
22.28
23.81
24.28
35.97
22.28
17.57
77
20.63
FCF yield (avg)%
27.71
29.89
30.37
32.59
33.80
33.73
35.71
36.10
38.67
38.20
11.84
36.10
33.77
53
12.91
FCF margin%
27.71
28.85
30.06
32.65
31.07
29.72
29.71
27.31
26.44
27.27
26.22
27.31
29.28
63
1.448
FCF / Net incomex
0.460
0.442
0.468
0.515
0.568
0.550
0.511
0.564
0.509
0.458
0.276
0.511
0.510
48
18.16
ROIC%
7.37
6.38
5.58
5.34
6.01
5.94
5.65
3.72
5.95
6.38
11.27
5.94
5.94
22
19.71
Return on equity%
24.74
25.75
25.54
25.45
23.29
23.28
20.40
19.00
19.21
16.73
18.68
19.21
23.28
65
3.31
Return on assets%
21.19
21.90
20.55
22.79
23.82
21.19
22.29
22.44
23.97
26.49
3.56
22.44
22.36
73
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
2.72%
3.90%
—
8.32
EPS growth%
28.43
26.30
25.79
25.02
27.67
30.18
28.78
30.47
32.50
33.98
18.12
30.47
28.61
33
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
0.77%
(2.63%)
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
8.88%
4.64%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
9.87%
10.72%
—
19.45
Div yield (avg)%
33.59
31.24
32.50
35.30
36.30
36.38
38.71
38.69
39.23
38.65
22.86
38.69
36.34
89
16.53
Payout ratio%
20.94
23.75
20.97
23.45
24.90
23.65
23.10
25.36
22.77
23.11
26.69
23.11
23.28
81
0.568
Shares (diluted)B
0.883
0.990
1.019
1.088
1.130
1.159
1.321
1.271
1.503
1.792
0.564
9.66%
7.03%
18
18.18
Buyback yield%
30.16
30.80
32.14
32.41
31.80
30.59
30.58
31.49
34.07
31.79
18.07
31.49
31.64
73
1.089
D/E ratiox
1.650
1.511
1.599
1.685
1.650
1.663
1.681
1.679
1.472
1.308
0.405
1.663
1.650
15
0.218
Enterprise valuekr M
2.852
3.111
3.282
3.602
3.767
3.627
4.213
4.657
5.399
6.087
1.900
10.07%
7.74%
92
2.381
LT debtkr M
1.867
2.083
2.287
2.497
2.535
2.605
2.694
3.067
3.126
3.112
1.840
4.18%
6.45%
83
Cost of revenue
7.20%
0.98×
Operating expenses
7.99%
1.06×
Property and equipment
18.69%
Cash and investments
17.37%
Spread over hurdle
(5.40%)