10.01
Revenuekr B
6.114
6.427
6.529
6.677
6.971
7.117
7.349
7.632
7.772
8.088
10.67
3.02%
3.00%
66
8.71
Revenue growth%
19.18
21.79
24.29
24.32
24.38
21.42
22.86
25.37
27.23
28.55
10.76
25.37
24.30
68
9.01
Gross margin%
12.15
10.08
8.82
11.77
14.42
11.77
10.81
8.51
11.49
8.52
2.06
10.81
11.15
9
14.53
Operating margin%
6.60
7.36
9.30
9.77
11.28
13.41
15.13
13.22
13.90
14.98
9.49
13.90
12.25
92
7.76
Net margin%
13.42
11.25
9.37
12.29
11.12
10.36
9.00
10.33
10.15
8.37
26.68
10.15
10.35
83
17.62
P/E ratio (avg)x
46.13
50.81
49.84
56.38
61.64
65.60
64.81
69.47
73.75
82.47
25.79
69.47
63.23
18
13.96
EV/EBITx
23.54
25.93
25.14
25.17
23.30
24.41
26.06
24.60
26.41
25.21
20.70
25.21
25.15
54
4.90
FCF yield (avg)%
7.87
8.76
11.32
13.75
14.20
11.25
10.51
8.93
6.16
3.77
13.50
8.93
9.72
27
9.52
FCF margin%
11.79
12.98
15.44
17.61
20.33
20.11
18.47
17.98
19.89
21.24
12.11
19.89
18.22
56
0.884
FCF / Net incomex
0.501
0.538
0.576
0.603
0.695
0.712
0.714
0.676
0.716
0.760
0.831
0.714
0.685
51
2.24
ROIC%
19.08
20.56
21.77
21.67
24.04
21.78
24.44
24.62
25.83
27.81
19.06
24.62
22.91
7
4.25
Return on equity%
27.22
28.05
27.56
27.93
26.74
24.93
24.98
25.73
28.29
27.98
15.65
25.73
27.39
47
16.51
Return on assets%
17.29
16.82
16.29
19.09
17.67
14.72
14.68
12.74
12.45
13.87
20.56
13.87
15.50
46
5.46
EPSkr
7.60
7.06
7.03
7.54
7.50
8.21
9.45
9.89
11.05
12.51
5.75
10.78%
4.91%
—
24.95
EPS growth%
25.66
24.33
24.40
21.53
23.42
21.19
18.26
17.33
16.82
18.00
21.94
18.00
21.36
16
31.85
Bookvalue per shkr
10.66
9.40
10.29
10.29
10.21
9.46
8.66
8.98
9.06
9.97
26.24
(0.47%)
(0.63%)
—
24.03
FCF per sharekr
26.62
25.13
27.33
29.64
31.48
35.51
38.78
39.06
42.87
43.08
31.41
6.48%
4.36%
—
30.39
Dividend per shkr
15.86
15.91
14.40
15.79
16.03
15.27
17.10
17.53
16.74
16.27
27.68
0.30%
1.58%
—
14.86
Div yield (avg)%
4.44
4.37
7.30
9.69
9.47
10.37
11.49
13.14
11.15
9.08
23.94
11.15
9.58
84
24.54
Payout ratio%
23.42
22.41
22.17
21.14
19.56
18.46
21.31
20.33
18.64
20.47
14.76
20.33
20.81
87
356.4
Shares (diluted)M
490.9
569.4
614.3
639.2
673.9
645.3
731.3
716.0
739.0
815.3
371.7
3.88%
6.50%
61
11.88
Buyback yield%
13.00
13.55
14.83
12.70
13.61
13.98
14.79
12.24
10.39
9.02
4.58
12.24
13.27
13
1.748
D/E ratiox
0.369
0.345
0.352
0.379
0.366
0.375
0.393
0.394
0.354
0.336
0.260
0.375
0.368
61
1.114
Enterprise valuekr B
6.168
6.420
6.883
6.886
6.850
7.223
6.194
6.063
6.039
5.755
10.11
(3.42%)
(2.08%)
90
3.848
LT debtkr B
1.699
1.505
1.631
1.523
1.427
1.469
1.523
1.505
1.614
1.616
5.527
2.52%
(1.46%)
55
Cost of revenue
3.12%
1.01×
Operating expenses
3.07%
1.01×
Spread over hurdle
(1.11%)