2.844
Revenuekr B
1.851
1.943
2.025
2.078
2.134
2.188
2.262
2.349
2.422
2.510
3.134
3.30%
3.26%
83
26.45
Revenue growth%
3.28
2.07
0.87
1.30
0.52
2.66
0.69
0.40
3.06
0.40
7.11
0.69
1.09
51
8.25
Gross margin%
24.54
23.60
26.06
23.83
20.93
22.55
24.99
27.74
30.03
32.02
23.76
27.74
24.76
28
16.01
Operating margin%
24.65
26.92
24.40
22.09
20.75
20.46
19.04
18.72
19.32
16.78
14.86
19.04
20.60
66
15.55
Net margin%
3.47
5.95
6.64
9.22
10.71
10.41
10.08
12.53
10.70
11.50
11.66
10.70
10.24
15
23.34
P/E ratio (avg)x
48.45
50.34
59.33
68.09
66.94
63.46
73.26
80.71
91.30
98.83
20.84
80.71
67.52
82
24.26
EV/EBITx
17.18
16.00
15.38
14.60
14.44
15.58
14.48
14.18
13.64
14.38
18.98
14.38
14.54
55
29.23
FCF yield (avg)%
21.88
19.66
20.17
20.52
21.02
21.25
21.49
23.89
22.21
19.54
7.72
21.49
21.13
44
29.89
FCF margin%
9.50
10.06
8.89
9.16
7.85
4.96
5.06
6.13
8.67
7.70
16.06
6.13
8.26
82
0.833
FCF / Net incomex
0.531
0.558
0.552
0.539
0.551
0.559
0.515
0.477
0.463
0.485
1.594
0.485
0.535
55
8.51
ROIC%
3.82
3.82
6.79
3.83
3.71
1.95
2.20
0.94
2.44
1.65
14.72
1.95
3.08
58
23.15
Return on equity%
19.77
20.27
21.99
24.62
21.72
22.95
25.25
23.64
26.18
24.04
19.13
24.04
23.30
70
8.76
Return on assets%
14.19
12.06
13.43
16.11
15.26
17.50
19.47
21.61
19.97
18.57
23.18
19.47
16.80
72
8.90
EPSkr
13.40
15.51
15.78
17.67
17.70
16.93
17.27
16.07
16.65
16.09
9.65
(1.89%)
3.10%
—
25.27
EPS growth%
10.91
9.72
9.22
7.32
6.03
5.24
4.62
6.48
6.59
7.20
18.47
6.48
6.89
46
2.25
Bookvalue per shkr
5.78
5.92
6.57
6.59
6.80
7.62
8.70
8.86
8.64
9.29
11.78
6.45%
4.17%
—
8.63
FCF per sharekr
5.73
6.31
7.52
7.49
8.34
8.83
10.39
10.76
11.60
13.28
8.28
9.75%
10.76%
—
9.87
Dividend per shkr
4.66
5.13
4.80
4.96
4.74
5.21
5.33
5.74
5.79
5.48
10.31
2.94%
1.26%
—
28.44
Div yield (avg)%
2.26
2.69
3.64
5.79
7.24
8.88
11.12
12.35
9.66
10.13
25.21
10.13
8.06
39
22.99
Payout ratio%
25.95
24.81
24.93
25.76
25.69
23.24
25.67
25.64
23.17
25.67
7.33
25.64
25.66
63
131.9
Shares (diluted)M
103.5
96.58
88.82
87.68
76.81
76.89
81.02
81.21
75.46
77.08
130.5
0.07%
(4.33%)
68
22.27
Buyback yield%
19.91
22.79
23.31
24.94
27.77
28.36
26.80
28.99
26.64
27.72
4.13
27.72
26.72
65
0.433
D/E ratiox
2.084
2.257
2.272
2.177
2.079
2.045
1.968
1.957
2.009
1.897
1.574
1.968
2.062
94
1.210
Enterprise valuekr B
1.724
1.812
1.676
1.764
1.599
1.518
1.576
1.603
1.694
1.703
1.763
1.27%
0.52%
90
1.732
LT debtkr B
1.817
1.920
1.883
1.674
1.819
1.663
1.441
1.439
1.369
1.360
3.273
(5.64%)
(3.65%)
24
Cost of revenue
3.46%
1.02×
Operating expenses
3.10%
0.98×
Cash and investments
20.98%
Spread over hurdle
(1.76%)