0.329
Revenuekr B
0.852
0.912
0.970
1.024
1.087
1.133
1.181
1.274
1.361
1.433
0.340
5.68%
5.84%
59
16.76
Revenue growth%
3.36
2.33
5.08
2.74
0.40
3.17
2.55
3.02
1.43
0.40
16.31
2.55
2.65
67
5.09
Gross margin%
21.10
18.14
20.88
23.81
26.17
28.99
31.42
30.25
29.10
30.07
23.18
30.07
27.58
40
18.99
Operating margin%
9.98
10.28
9.97
9.76
9.48
7.35
8.43
5.48
3.38
1.51
10.22
5.48
8.95
21
21.90
Net margin%
7.59
5.94
6.24
3.77
2.82
0.40
0.40
1.43
2.35
2.20
16.58
1.43
2.59
44
22.43
P/E ratio (avg)x
12.43
11.41
12.85
12.53
13.14
13.02
13.19
12.21
12.46
12.92
18.81
12.92
12.69
24
13.44
EV/EBITx
24.98
26.69
28.17
26.44
27.59
29.17
29.45
27.02
24.03
24.23
14.38
27.02
26.86
37
5.69
FCF yield (avg)%
11.57
13.93
12.59
12.65
11.52
12.56
13.23
15.24
15.90
18.71
27.32
15.24
12.94
26
15.31
FCF margin%
5.60
7.06
5.72
4.53
6.21
5.92
6.53
7.75
5.35
6.41
12.67
6.41
6.07
76
0.182
FCF / Net incomex
0.850
0.974
1.022
1.075
1.094
1.219
1.181
1.216
1.270
1.259
1.733
1.219
1.137
42
8.07
ROIC%
33.18
35.11
36.87
38.54
38.09
37.22
35.88
37.35
35.83
33.24
25.28
35.88
36.37
9
8.07
Return on equity%
23.21
22.35
21.97
19.17
17.77
18.65
18.87
18.66
20.23
21.72
26.70
18.87
19.70
14
3.15
Return on assets%
25.02
24.97
22.49
22.78
21.53
23.77
24.19
25.77
27.00
28.05
2.07
25.77
24.58
86
0.40
EPSkr
0.89
0.84
0.89
0.94
0.95
0.98
1.07
1.23
1.27
1.27
0.43
5.93%
5.06%
—
11.13
EPS growth%
26.42
27.18
29.27
30.89
33.52
34.05
31.80
33.32
36.30
38.87
8.64
34.05
32.56
19
1.03
Bookvalue per shkr
1.35
1.49
1.65
1.88
1.81
1.71
1.78
1.79
1.84
2.06
1.03
2.53%
5.31%
—
1.68
FCF per sharekr
1.85
1.78
1.99
2.19
2.28
2.21
2.16
2.30
2.42
2.48
1.93
1.74%
3.13%
—
1.00
Dividend per shkr
1.85
1.68
1.60
1.59
1.63
1.66
1.70
1.80
1.55
1.51
1.86
(1.58%)
(1.83%)
—
20.05
Div yield (avg)%
21.97
24.46
24.30
24.33
25.16
23.04
22.09
20.15
19.44
20.00
6.92
20.15
22.56
32
21.67
Payout ratio%
6.50
4.45
7.33
6.87
8.34
8.53
10.87
13.26
14.10
14.89
3.29
13.26
8.43
75
382.2
Shares (diluted)M
521.9
546.2
571.6
579.2
584.6
591.9
611.3
706.1
841.3
936.6
391.4
9.88%
6.01%
56
6.19
Buyback yield%
9.53
9.02
10.02
8.32
7.09
4.66
5.05
6.60
4.12
4.74
21.42
4.74
6.85
37
0.335
D/E ratiox
1.162
1.127
1.131
1.192
1.110
1.197
1.391
1.288
1.379
1.281
1.582
1.288
1.194
42
302.1
Enterprise valuekr M
460.6
486.9
467.3
544.3
542.2
591.0
557.7
606.2
649.1
714.7
980.9
5.68%
3.94%
15
0.217
LT debtkr B
1.431
1.541
1.562
1.573
1.557
1.782
1.695
1.592
1.682
1.831
0.153
3.29%
2.45%
46
Cost of revenue
5.55%
0.97×
Operating expenses
6.65%
1.08×
Property and equipment
18.83%
Spread over hurdle
10.92%