13.29
Revenuekr B
16.58
17.84
18.90
19.82
20.46
21.23
22.65
24.24
25.77
27.26
14.60
5.90%
5.67%
22
3.04
Revenue growth%
19.56
21.43
20.36
19.84
21.88
21.70
19.79
22.50
20.35
20.39
20.62
20.39
20.37
29
5.12
Gross margin%
25.02
24.90
27.74
25.17
25.30
25.40
28.19
26.61
28.44
25.82
7.89
26.61
25.61
9
25.57
Operating margin%
19.47
20.51
19.65
18.77
21.15
20.60
21.93
19.58
21.27
20.99
20.51
20.99
20.56
94
11.19
Net margin%
29.51
28.40
31.28
31.68
29.45
27.31
29.00
31.93
32.53
29.78
15.18
29.78
29.64
35
26.72
P/E ratio (avg)x
51.84
58.17
68.59
80.35
95.53
106.3
105.3
108.9
126.8
127.8
7.754
108.9
100.4
30
11.09
EV/EBITx
23.32
25.50
24.25
22.79
24.77
25.57
23.94
20.73
19.20
19.23
7.058
20.73
23.63
11
21.57
FCF yield (avg)%
23.26
24.63
23.50
26.11
26.86
27.11
26.16
23.90
23.12
24.17
25.57
24.17
24.40
11
9.59
FCF margin%
10.36
12.73
14.56
15.00
17.89
19.06
21.71
22.14
23.48
20.68
22.05
21.71
18.48
76
0.355
FCF / Net incomex
1.531
1.683
1.856
1.786
1.873
1.795
1.638
1.618
1.597
1.568
1.774
1.618
1.661
47
14.37
ROIC%
8.17
10.25
8.63
7.89
7.61
9.92
11.69
13.13
16.07
18.62
19.66
13.13
10.08
7
27.40
Return on equity%
28.03
27.64
25.98
25.72
24.62
27.60
26.20
27.09
27.95
30.94
20.43
27.60
27.34
93
21.30
Return on assets%
6.31
7.43
8.22
9.80
8.98
7.11
4.66
7.52
10.31
7.47
25.03
7.47
7.49
29
16.65
EPSkr
21.73
19.61
17.15
15.96
14.69
13.68
12.30
11.41
10.55
11.45
18.49
(4.85%)
(5.53%)
—
14.86
EPS growth%
16.73
14.33
14.35
11.77
11.18
9.57
8.39
6.26
7.90
9.74
9.87
8.39
10.46
84
30.59
Bookvalue per shkr
41.57
43.68
44.43
43.45
46.60
49.30
47.73
49.32
44.77
45.82
49.68
(0.34%)
1.63%
—
15.88
FCF per sharekr
12.36
11.61
12.16
11.52
9.84
10.03
9.92
9.79
10.08
9.29
51.52
(1.15%)
(4.05%)
—
7.43
Dividend per shkr
11.40
12.89
11.52
12.98
11.82
11.49
10.51
9.93
10.39
10.14
37.04
(3.01%)
(0.57%)
—
24.24
Div yield (avg)%
19.58
19.78
19.60
20.10
19.61
21.51
22.30
19.70
19.39
16.70
9.85
19.70
19.65
20
16.08
Payout ratio%
7.56
4.60
5.84
3.20
3.75
0.87
0.40
0.40
0.40
1.82
10.76
0.40
2.51
72
220.9
Shares (diluted)M
228.8
241.7
250.6
228.4
243.7
266.6
248.3
243.0
233.7
220.9
220.4
(1.95%)
0.41%
82
7.46
Buyback yield%
11.06
11.19
11.96
13.93
13.48
15.38
12.48
11.90
10.50
8.10
20.90
11.90
11.93
85
1.317
D/E ratiox
0.332
0.397
0.473
0.553
0.625
0.703
0.810
0.949
0.981
1.063
0.941
0.949
0.664
34
10.34
Enterprise valuekr B
13.60
14.84
15.84
17.94
17.74
20.66
24.08
25.20
29.01
32.90
22.65
13.15%
9.16%
52
16.05
LT debtkr B
17.80
19.25
18.98
19.53
18.45
19.32
18.81
18.93
20.51
20.32
20.55
1.95%
1.63%
60
Cost of revenue
5.64%
1.00×
Operating expenses
6.28%
1.06×
Property and equipment
15.54%
Spread over hurdle
23.24%