0.297
Revenuekr B
0.794
0.845
0.914
0.963
1.014
1.088
1.173
1.229
1.304
1.370
0.328
6.21%
6.26%
27
15.13
Revenue growth%
11.04
11.31
8.37
11.25
10.79
13.73
15.74
13.48
14.03
11.18
22.96
13.73
11.28
66
28.00
Gross margin%
9.07
8.06
5.28
4.24
5.90
4.67
5.21
2.96
3.00
2.30
19.78
3.00
4.94
34
25.36
Operating margin%
12.77
15.74
16.00
15.04
13.85
15.73
17.68
16.75
16.86
15.00
22.78
16.75
15.74
36
9.01
Net margin%
13.54
15.08
15.83
13.97
11.22
9.90
11.02
12.78
15.35
16.06
3.55
12.78
13.76
69
37.04
P/E ratio (avg)x
12.79
12.69
12.06
12.61
13.79
12.75
13.22
14.16
12.97
12.58
9.760
12.97
12.77
63
25.29
EV/EBITx
43.47
45.19
43.32
49.08
52.23
53.25
53.11
50.27
54.36
53.28
29.17
53.25
51.25
59
29.88
FCF yield (avg)%
5.17
4.14
3.90
2.53
0.40
0.40
2.04
0.40
2.59
1.99
28.58
1.99
2.28
9
23.61
FCF margin%
13.64
13.33
11.93
13.97
15.50
12.86
14.45
14.89
16.59
16.98
24.52
14.89
14.21
92
0.167
FCF / Net incomex
1.619
1.850
1.736
1.913
1.938
1.899
1.845
2.143
2.035
2.087
1.089
2.035
1.906
43
15.11
ROIC%
10.91
9.78
11.71
10.79
11.67
14.65
14.63
14.20
12.92
11.91
11.80
14.20
11.81
49
6.36
Return on equity%
9.51
10.56
11.36
12.46
11.42
11.85
11.64
11.02
10.61
13.31
7.37
11.64
11.39
87
18.59
Return on assets%
22.44
21.43
21.37
18.63
20.49
21.59
20.84
22.05
21.68
19.94
2.26
21.59
21.40
90
4.10
EPSkr
4.66
5.13
5.73
6.04
6.40
7.08
8.30
9.52
9.25
10.80
4.22
11.03%
9.19%
—
11.93
EPS growth%
7.86
7.21
7.08
8.24
7.46
4.55
2.03
0.76
0.40
0.40
28.02
0.76
5.82
11
7.07
Bookvalue per shkr
2.74
2.50
2.46
2.52
2.26
2.15
2.17
1.95
1.75
1.82
6.06
(4.20%)
(3.81%)
—
3.41
FCF per sharekr
9.01
8.99
9.75
11.14
11.31
11.85
14.19
13.91
16.17
19.21
4.73
11.17%
7.78%
—
7.28
Dividend per shkr
4.70
4.75
4.82
5.21
5.38
5.97
6.52
6.28
6.28
6.22
4.23
2.95%
2.30%
—
13.05
Div yield (avg)%
6.24
8.69
11.11
12.76
12.19
10.78
12.64
9.67
11.44
8.46
10.82
10.78
10.94
59
21.65
Payout ratio%
3.46
3.35
5.84
4.17
3.77
4.86
7.47
9.13
10.97
11.44
21.67
9.13
5.35
68
106.8
Shares (diluted)M
103.1
104.2
119.6
112.2
114.9
112.2
111.4
107.3
112.2
124.0
105.2
1.55%
1.24%
49
15.48
Buyback yield%
22.22
25.10
23.26
22.89
21.29
20.47
21.42
21.42
20.49
20.44
11.86
20.49
21.42
5
0.989
D/E ratiox
1.464
1.422
1.568
1.713
1.573
1.517
1.645
1.849
1.933
2.006
1.369
1.849
1.609
34
0.956
Enterprise valuekr B
1.761
1.663
1.547
1.641
1.667
1.751
1.717
1.859
1.870
1.978
0.066
3.48%
2.05%
76
0.920
LT debtkr B
1.556
1.695
1.927
2.223
2.361
2.594
2.801
2.729
3.260
3.393
0.761
7.52%
8.27%
15
Cost of revenue
6.06%
0.98×
Operating expenses
6.97%
1.07×
Property and equipment
17.55%
Cash and investments
14.20%
Spread over hurdle
(2.88%)