2.254
Revenuekr B
0.939
1.025
1.114
1.224
1.301
1.402
1.504
1.619
1.735
1.905
2.320
7.93%
8.03%
47
2.56
Revenue growth%
22.41
23.90
22.47
22.89
23.45
23.38
22.54
24.89
24.14
23.60
26.43
23.60
23.42
59
4.45
Gross margin%
21.30
21.42
21.07
21.70
20.28
20.32
18.17
19.28
18.20
17.55
13.79
18.20
20.30
52
6.82
Operating margin%
18.73
15.78
14.63
16.88
14.24
17.21
15.53
13.65
14.39
16.64
19.82
15.53
15.66
48
10.41
Net margin%
5.28
6.29
4.38
3.59
5.97
8.81
8.17
10.92
10.78
9.18
20.06
9.18
7.23
91
17.31
P/E ratio (avg)x
40.96
41.23
44.24
51.77
57.52
64.88
68.54
73.04
84.25
93.64
26.84
73.04
61.20
24
24.54
EV/EBITx
30.06
28.04
25.75
25.55
24.08
23.15
20.95
18.76
17.75
17.75
12.00
18.76
23.62
86
28.74
FCF yield (avg)%
28.18
29.84
31.17
33.99
31.01
29.24
28.67
29.30
32.01
33.52
29.85
29.30
30.43
49
20.28
FCF margin%
9.13
6.23
3.66
3.70
2.33
4.46
7.13
7.72
7.26
5.89
2.98
7.13
6.06
23
1.043
FCF / Net incomex
0.941
0.825
0.810
0.706
0.718
0.707
0.757
0.776
0.776
0.678
0.453
0.757
0.766
93
28.58
ROIC%
21.47
20.71
19.34
17.19
18.96
20.45
21.50
23.85
25.05
27.72
12.78
23.85
21.09
47
3.38
Return on equity%
3.69
5.41
8.31
8.86
11.80
13.96
15.59
16.88
15.62
18.47
21.10
15.62
12.88
19
7.20
Return on assets%
10.15
9.09
6.31
3.40
4.48
3.97
3.69
0.70
0.40
0.40
19.78
0.70
3.83
9
2.67
EPSkr
10.36
11.41
12.15
13.22
11.80
12.95
11.73
11.70
12.57
12.03
2.74
0.38%
0.44%
—
26.62
EPS growth%
22.17
24.02
22.70
24.92
27.44
28.06
26.68
25.04
23.49
20.53
6.14
25.04
24.47
30
7.20
Bookvalue per shkr
2.25
2.49
2.35
2.21
1.99
2.21
2.42
2.17
2.36
2.39
9.72
3.74%
1.68%
—
6.28
FCF per sharekr
8.16
7.76
8.93
8.47
9.93
10.26
9.93
10.48
10.61
11.65
12.20
3.24%
3.80%
—
8.49
Dividend per shkr
3.14
3.09
3.38
3.85
4.08
4.64
5.34
6.02
7.13
7.83
8.06
13.94%
9.52%
—
28.50
Div yield (avg)%
11.13
8.47
6.56
5.04
6.27
4.02
6.46
4.68
4.18
1.30
18.50
4.18
5.66
58
19.86
Payout ratio%
20.17
20.87
19.20
19.45
20.42
17.67
19.18
20.83
23.40
20.65
15.16
20.65
20.30
56
75.74
Shares (diluted)M
74.93
72.58
66.26
66.08
70.92
75.66
78.11
76.14
78.15
74.45
76.03
0.98%
(0.26%)
59
25.47
Buyback yield%
6.99
8.32
6.53
7.83
7.44
7.36
8.92
10.60
9.54
10.03
21.75
9.54
8.07
93
1.166
D/E ratiox
0.967
1.074
1.046
0.926
0.880
0.939
1.007
0.983
1.081
1.018
0.621
1.007
0.995
25
0.147
Enterprise valuekr B
0.952
1.093
1.065
1.191
1.301
1.335
1.517
1.599
1.663
1.876
1.722
7.60%
6.85%
12
0.257
LT debtkr B
1.377
1.352
1.407
1.360
1.305
1.369
1.270
1.238
1.256
1.073
1.288
(3.83%)
(1.76%)
22
Cost of revenue
8.22%
1.02×
Operating expenses
7.93%
0.99×
Goodwill & intangibles
19.68%
Spread over hurdle
(4.17%)