1.210
Revenuekr B
3.515
3.590
3.618
3.692
3.767
3.836
3.908
3.997
4.122
4.117
1.259
1.79%
1.52%
20
2.92
Revenue growth%
12.91
14.85
12.54
11.56
11.73
11.15
12.85
12.46
12.90
12.11
11.51
12.46
12.50
86
9.33
Gross margin%
3.74
2.31
3.67
3.89
1.37
2.76
0.61
1.00
0.40
0.40
8.34
0.61
1.84
21
17.73
Operating margin%
25.30
24.98
22.89
24.01
26.52
27.14
29.71
31.61
30.45
29.22
12.22
29.71
26.83
37
5.02
Net margin%
5.12
4.38
4.57
6.52
6.72
6.42
7.40
8.63
10.31
11.76
8.66
8.63
6.62
61
34.58
P/E ratio (avg)x
52.12
60.87
60.19
57.35
57.33
59.38
67.79
80.05
90.57
97.28
15.98
80.05
60.53
47
10.76
EV/EBITx
45.09
50.33
57.92
70.44
78.50
85.39
97.15
105.1
116.7
115.3
11.06
105.1
81.94
22
2.28
FCF yield (avg)%
8.24
8.81
8.24
10.00
12.78
10.81
12.02
14.76
12.31
13.28
3.26
12.31
11.42
93
18.56
FCF margin%
1.16
1.15
1.62
1.79
1.89
0.40
1.13
0.92
0.40
0.40
22.94
0.40
1.14
29
0.552
FCF / Net incomex
0.989
1.075
1.116
1.090
1.086
1.065
1.146
1.218
1.346
1.203
0.194
1.203
1.103
62
20.85
ROIC%
13.87
16.02
14.20
14.75
14.77
15.83
14.38
14.51
16.76
19.37
20.20
15.83
14.76
15
18.84
Return on equity%
3.12
5.66
7.44
6.94
5.67
4.26
5.10
7.74
5.30
3.78
22.00
5.10
5.48
45
12.91
Return on assets%
19.32
21.85
23.41
25.79
24.97
22.69
21.63
24.62
24.99
24.42
15.99
24.42
23.92
66
24.44
EPSkr
86.65
101.68
123.07
121.60
138.77
160.41
166.53
179.38
183.35
206.96
26.85
8.32%
10.95%
—
8.54
EPS growth%
21.30
21.84
22.75
21.48
20.92
21.41
24.28
24.00
25.04
27.16
28.61
24.28
22.30
15
24.35
Bookvalue per shkr
49.81
46.01
50.02
46.70
41.57
42.61
45.54
43.69
41.23
44.41
50.85
1.33%
(1.25%)
—
48.23
FCF per sharekr
70.44
67.93
73.50
80.67
80.99
93.83
90.45
104.36
98.64
112.48
32.97
6.79%
6.37%
—
18.82
Dividend per shkr
44.32
50.84
56.25
62.49
66.67
77.47
80.12
91.58
104.43
118.37
17.35
12.17%
10.98%
—
12.02
Div yield (avg)%
23.41
20.90
21.70
19.97
19.63
20.46
18.99
18.44
18.40
17.93
14.51
18.44
19.80
62
2.56
Payout ratio%
12.27
9.80
11.36
9.75
11.37
12.52
14.94
16.75
18.93
17.62
19.83
16.75
12.40
63
106.4
Shares (diluted)M
157.6
179.2
192.8
222.6
211.3
237.2
223.5
226.9
245.6
236.2
109.1
2.26%
5.31%
21
7.85
Buyback yield%
11.45
9.66
8.86
10.81
12.97
12.15
10.76
13.03
14.73
15.64
29.27
13.03
11.80
63
1.221
D/E ratiox
0.293
0.333
0.385
0.387
0.443
0.448
0.459
0.446
0.460
0.460
0.665
0.459
0.444
28
4.607
Enterprise valuekr B
3.613
3.704
3.681
3.444
3.378
3.584
3.325
3.037
3.381
3.111
4.036
(1.63%)
(2.42%)
60
2.568
LT debtkr B
3.471
3.667
3.873
3.852
3.897
4.268
4.576
4.986
5.999
6.637
1.171
11.23%
8.49%
6
Cost of revenue
1.80%
1.03×
Operating expenses
1.64%
1.01×
Spread over hurdle
16.49%