2.368
Revenuekr B
3.311
3.593
3.881
4.155
4.492
4.790
5.240
5.729
6.036
6.542
2.487
7.81%
7.91%
13
22.63
Revenue growth%
8.37
10.77
12.07
11.06
8.08
9.12
8.75
9.08
6.31
5.31
13.20
8.75
8.92
84
22.92
Gross margin%
23.25
23.15
21.10
19.85
18.33
20.70
23.67
24.71
22.66
23.02
2.00
23.02
22.84
42
14.07
Operating margin%
18.78
17.95
16.87
16.08
16.31
13.43
10.98
11.35
9.39
10.97
28.55
10.98
14.76
33
15.18
Net margin%
21.04
23.57
26.35
24.24
24.40
23.42
21.84
22.09
20.42
22.86
10.45
22.09
23.14
57
14.73
P/E ratio (avg)x
62.03
70.62
80.26
86.96
95.14
110.4
120.7
141.5
157.9
176.6
23.69
141.5
102.8
17
12.80
EV/EBITx
35.13
41.46
45.15
44.13
44.98
47.12
51.63
52.23
51.72
55.65
7.160
51.72
46.13
78
14.41
FCF yield (avg)%
4.70
3.42
1.87
0.40
0.40
0.40
1.08
2.20
4.26
2.78
19.75
2.20
2.03
95
16.98
FCF margin%
12.88
12.57
12.77
9.97
8.14
11.04
11.18
9.67
10.52
13.31
24.89
11.04
11.11
48
0.434
FCF / Net incomex
1.420
1.384
1.504
1.611
1.841
2.164
2.142
2.156
2.582
2.691
1.405
2.164
1.992
6
22.45
ROIC%
21.13
21.50
23.09
21.20
21.43
21.49
23.02
25.81
26.89
24.18
29.45
24.18
22.26
64
26.80
Return on equity%
7.65
5.47
5.19
7.29
7.98
5.27
7.43
9.83
12.76
10.36
5.56
9.83
7.54
7
7.13
Return on assets%
19.60
18.06
20.57
19.23
17.61
15.76
14.36
13.80
11.64
12.71
14.50
13.80
16.69
19
0.86
EPSkr
0.26
0.25
0.26
0.24
0.23
0.24
0.26
0.26
0.24
0.26
0.90
2.53%
0.80%
—
4.40
EPS growth%
8.06
5.31
4.40
6.75
6.16
4.34
1.94
2.78
0.40
1.10
7.71
1.94
4.37
77
0.34
Bookvalue per shkr
0.22
0.22
0.24
0.27
0.31
0.30
0.33
0.30
0.33
0.34
1.32
2.30%
3.92%
—
1.22
FCF per sharekr
0.51
0.59
0.67
0.77
0.80
0.80
0.84
0.98
1.03
1.11
0.73
6.95%
8.43%
—
1.01
Dividend per shkr
1.47
1.57
1.46
1.38
1.47
1.33
1.22
1.10
1.16
1.02
1.58
(6.97%)
(3.34%)
—
19.66
Div yield (avg)%
9.71
9.61
10.84
12.04
13.51
13.58
12.37
9.84
6.95
5.78
29.57
9.84
10.34
52
6.67
Payout ratio%
9.86
12.18
14.45
17.28
15.75
15.27
17.80
17.69
14.72
17.64
23.23
17.64
15.51
69
1.705
Shares (diluted)B
1.671
1.750
1.887
1.682
1.573
1.507
1.485
1.500
1.455
1.362
1.722
(2.83%)
(1.24%)
83
16.06
Buyback yield%
15.29
13.24
11.22
12.62
12.10
13.99
11.28
12.25
13.18
10.73
21.76
12.25
12.43
69
0.603
D/E ratiox
1.783
1.620
1.738
1.928
1.929
1.853
1.983
2.155
2.185
2.201
1.338
2.155
1.928
80
0.617
Enterprise valuekr B
7.798
8.728
8.351
7.838
7.638
7.694
7.645
8.171
8.110
7.495
0.371
(0.38%)
1.07%
92
3.442
LT debtkr B
3.218
3.257
3.184
3.244
2.948
3.083
3.187
2.991
3.354
3.157
0.701
1.37%
(1.23%)
33
Cost of revenue
7.66%
0.98×
Operating expenses
8.32%
1.04×
Goodwill & intangibles
17.03%
Property and equipment
15.00%
Spread over hurdle
13.36%