2.506
Revenuekr B
3.250
3.423
3.551
3.672
3.722
3.877
4.070
4.138
4.338
4.401
2.671
3.41%
3.16%
13
5.50
Revenue growth%
16.25
17.99
18.59
17.19
17.39
19.80
22.42
20.74
19.52
20.78
28.74
20.74
19.06
46
14.16
Gross margin%
4.95
4.12
2.85
4.55
2.03
3.05
0.40
0.40
1.01
1.23
15.34
1.01
2.44
15
29.58
Operating margin%
10.86
12.40
13.76
16.42
13.87
15.98
14.37
14.50
14.73
16.05
26.43
14.73
14.44
87
9.36
Net margin%
26.18
24.17
25.76
25.52
24.56
24.42
25.30
27.25
27.54
26.02
6.54
26.02
25.64
50
20.10
P/E ratio (avg)x
14.91
14.99
13.93
13.70
15.15
13.99
15.58
16.62
18.50
18.17
26.30
16.62
15.07
62
33.40
EV/EBITx
33.37
38.61
38.14
43.17
51.48
58.71
70.14
68.25
73.33
72.43
37.91
70.14
55.09
18
6.87
FCF yield (avg)%
7.78
9.34
9.49
9.62
11.16
8.35
10.01
10.70
11.43
13.84
29.27
10.70
9.81
13
11.30
FCF margin%
26.95
28.66
26.21
29.09
31.62
29.80
29.36
29.48
28.62
25.81
29.08
29.36
28.87
93
0.171
FCF / Net incomex
2.536
2.917
2.929
2.891
3.163
3.651
3.582
3.558
3.904
3.920
1.711
3.651
3.361
35
20.92
ROIC%
31.57
29.79
31.84
29.91
30.31
30.87
31.05
33.92
35.18
37.49
23.70
33.92
31.31
75
12.63
Return on equity%
10.38
8.28
10.06
8.51
10.84
10.70
13.08
15.08
17.50
15.94
19.45
15.08
10.77
91
10.83
Return on assets%
1.14
1.76
4.07
3.20
5.58
3.23
5.47
5.85
4.17
6.96
19.30
5.47
4.12
76
14.43
EPSkr
14.06
14.16
14.99
17.01
17.47
18.90
20.04
22.44
26.74
29.20
15.31
10.82%
9.60%
—
18.29
EPS growth%
2.64
0.40
3.30
1.95
3.97
1.36
0.40
0.40
0.40
3.37
9.52
0.40
1.65
85
5.41
Bookvalue per shkr
17.62
18.48
16.93
16.67
17.61
16.52
16.30
15.35
16.15
16.69
16.59
(1.07%)
(0.47%)
—
3.94
FCF per sharekr
6.84
7.56
6.81
7.00
6.85
7.59
8.34
8.14
7.75
8.10
8.01
3.40%
2.69%
—
8.94
Dividend per shkr
16.36
17.50
17.44
16.73
19.15
21.21
24.45
23.09
23.06
25.43
3.03
5.84%
5.46%
—
12.65
Div yield (avg)%
9.11
7.64
9.07
7.43
5.47
6.13
4.20
5.51
4.14
2.59
16.11
4.20
5.82
23
9.96
Payout ratio%
25.57
26.87
29.41
27.04
25.39
25.47
27.88
27.36
28.27
28.25
10.36
27.88
27.20
78
307.5
Shares (diluted)M
269.7
250.7
272.0
273.1
285.7
271.7
267.4
287.0
316.2
351.1
313.3
4.21%
2.00%
85
14.76
Buyback yield%
5.34
5.70
5.65
4.82
3.97
1.47
4.21
4.37
4.60
5.04
16.73
4.37
4.71
45
0.262
D/E ratiox
0.203
0.213
0.211
0.217
0.191
0.201
0.215
0.220
0.214
0.191
0.940
0.214
0.212
31
0.294
Enterprise valuekr B
6.186
6.772
6.886
6.689
6.913
8.291
9.221
10.89
12.51
13.52
3.352
14.36%
8.72%
39
2.043
LT debtkr B
1.504
1.612
1.748
2.032
2.404
2.497
3.031
3.134
3.319
3.731
0.317
9.19%
10.54%
66
Cost of revenue
3.54%
1.04×
Operating expenses
2.25%
0.92×
Property and equipment
15.60%
Spread over hurdle
13.49%