6.663
Revenuekr B
5.124
5.376
5.656
5.749
6.042
6.290
6.433
6.602
6.990
7.112
6.853
3.32%
3.64%
23
28.35
Revenue growth%
11.81
8.89
9.10
6.87
5.04
7.11
7.87
8.39
8.20
6.65
25.42
7.87
8.04
57
10.46
Gross margin%
28.78
30.91
32.42
33.01
31.41
30.32
30.97
32.58
30.61
28.21
23.87
30.61
30.94
77
21.79
Operating margin%
23.91
22.52
23.98
24.61
22.65
24.35
23.54
22.38
19.95
18.67
14.59
22.38
23.09
92
18.88
Net margin%
9.98
8.62
10.39
8.44
8.88
9.89
7.16
8.26
10.77
13.15
8.66
9.89
9.38
24
14.08
P/E ratio (avg)x
25.39
23.37
21.25
20.39
20.38
22.64
20.37
21.20
20.01
18.84
32.37
20.37
20.80
30
27.59
EV/EBITx
19.54
18.88
16.77
15.53
14.87
14.88
15.29
16.47
15.42
13.74
29.72
15.29
15.47
82
10.14
FCF yield (avg)%
0.40
0.40
1.28
3.35
1.99
4.66
5.70
8.26
10.54
9.90
28.96
8.26
4.01
29
3.95
FCF margin%
5.61
7.82
7.73
10.45
8.34
5.85
7.38
6.61
8.28
10.39
11.84
7.38
7.78
87
1.395
FCF / Net incomex
1.846
2.037
1.926
2.054
2.061
2.003
2.155
2.137
2.334
2.227
0.696
2.155
2.058
72
15.38
ROIC%
20.40
20.69
20.33
17.84
17.49
16.23
15.99
13.69
12.86
10.07
13.82
13.69
16.86
60
6.73
Return on equity%
34.11
34.61
33.47
32.64
30.46
33.37
35.51
38.06
39.77
40.64
28.71
38.06
34.36
56
20.60
Return on assets%
26.90
26.40
24.78
24.44
23.68
23.57
20.67
17.80
17.85
19.32
11.42
19.32
23.62
21
6.39
EPSkr
4.70
5.11
5.41
5.96
5.98
5.77
6.86
7.85
7.72
8.72
6.55
7.86%
8.18%
—
20.03
EPS growth%
4.95
6.67
5.36
4.43
6.11
3.42
5.19
4.87
2.82
4.60
23.49
4.60
4.91
42
9.59
Bookvalue per shkr
17.81
19.49
20.03
21.89
24.18
22.18
23.26
22.47
23.91
24.83
12.23
0.53%
4.44%
—
12.50
FCF per sharekr
9.99
11.17
11.98
14.17
14.21
13.75
14.26
16.40
18.40
17.84
10.02
4.65%
5.94%
—
6.14
Dividend per shkr
8.14
7.85
8.53
9.69
9.49
10.53
11.56
12.83
13.05
14.28
12.15
8.51%
5.45%
—
12.37
Div yield (avg)%
2.79
3.79
2.88
2.63
0.54
3.36
4.27
6.97
8.24
8.62
12.80
6.97
3.58
7
17.16
Payout ratio%
10.69
8.59
5.95
5.70
8.02
6.86
8.51
6.89
7.71
7.77
25.75
7.71
7.74
23
202.8
Shares (diluted)M
199.3
181.1
162.7
163.6
175.2
188.2
192.3
213.3
191.5
200.8
202.1
2.77%
0.46%
46
4.27
Buyback yield%
12.65
9.78
6.92
5.76
5.46
3.32
0.94
3.03
5.85
2.97
27.04
3.03
5.61
68
1.204
D/E ratiox
0.696
0.647
0.658
0.737
0.698
0.763
0.784
0.863
0.849
0.866
1.069
0.849
0.750
71
3.346
Enterprise valuekr B
6.398
6.940
7.321
6.595
7.212
8.042
8.031
7.720
7.220
7.346
0.531
0.37%
2.20%
65
3.982
LT debtkr B
6.007
6.847
7.982
9.250
9.664
11.29
11.03
12.89
13.14
14.77
4.332
8.85%
10.64%
82
Cost of revenue
3.47%
0.98×
Operating expenses
3.88%
1.02×
Property and equipment
21.45%
Spread over hurdle
(2.04%)