0.578
Revenuekr B
1.072
1.087
1.100
1.108
1.129
1.167
1.198
1.224
1.252
1.274
0.625
2.45%
1.91%
79
4.53
Revenue growth%
16.34
18.17
20.20
20.63
19.62
21.62
18.91
18.83
18.92
17.32
20.68
18.91
18.92
35
9.28
Gross margin%
27.65
26.61
28.14
29.75
29.65
30.07
30.18
29.93
30.08
33.05
24.23
30.08
29.84
62
28.06
Operating margin%
3.85
1.42
0.40
0.40
0.44
2.96
3.48
2.27
2.41
4.64
23.16
2.96
2.34
91
7.25
Net margin%
12.93
14.20
15.03
14.17
16.18
18.28
17.56
19.83
18.04
19.35
8.95
18.28
16.87
21
36.75
P/E ratio (avg)x
23.45
22.34
22.10
25.56
26.80
25.98
27.19
26.70
28.48
26.83
34.35
26.83
26.34
73
32.88
EV/EBITx
21.48
21.58
21.54
23.32
23.02
21.65
22.64
23.90
23.06
26.18
33.97
23.06
22.83
65
26.88
FCF yield (avg)%
18.95
18.87
18.04
20.03
21.91
21.68
20.02
17.44
16.01
18.56
6.93
18.56
18.91
44
9.06
FCF margin%
13.05
14.35
15.20
13.55
10.91
11.74
10.92
13.90
11.02
9.31
18.06
11.02
12.39
36
0.273
FCF / Net incomex
1.032
0.943
0.849
0.906
0.918
0.858
0.790
0.692
0.720
0.792
1.284
0.790
0.854
61
17.53
ROIC%
17.10
14.35
16.82
14.39
12.62
12.64
15.10
12.24
14.96
14.00
3.64
14.00
14.37
18
25.05
Return on equity%
19.20
20.81
20.55
23.07
26.03
23.67
26.53
25.92
23.78
24.23
19.15
24.23
23.73
73
18.89
Return on assets%
6.27
8.62
7.75
6.65
8.61
6.95
8.48
5.89
3.01
3.09
8.68
5.89
6.80
62
25.63
EPSkr
39.66
42.46
43.03
48.16
54.93
52.41
61.15
60.47
59.47
59.88
26.75
1.74%
4.77%
—
27.27
EPS growth%
28.51
28.09
30.26
31.78
30.67
29.84
32.19
29.83
32.28
31.58
8.57
31.58
30.46
24
29.19
Bookvalue per shkr
22.56
23.91
21.72
22.59
21.83
24.31
24.76
23.25
23.95
25.43
22.74
3.10%
1.07%
—
14.79
FCF per sharekr
31.53
34.43
36.73
40.00
40.02
41.67
49.41
53.37
53.96
58.81
34.91
8.00%
6.34%
—
33.23
Dividend per shkr
11.92
13.70
14.07
13.47
12.68
14.26
14.06
13.80
14.87
14.92
41.40
3.31%
2.21%
—
29.80
Div yield (avg)%
5.74
6.41
6.12
8.33
8.17
7.48
5.87
7.83
5.48
3.99
22.54
5.87
6.27
74
15.84
Payout ratio%
22.11
20.62
19.00
20.59
20.66
20.33
20.36
18.35
17.13
19.42
13.14
19.42
20.34
6
32.02
Shares (diluted)M
42.31
46.29
53.99
58.94
68.72
81.23
82.29
95.18
113.6
132.9
31.83
14.10%
12.61%
54
24.87
Buyback yield%
11.42
11.18
11.68
13.27
12.17
13.14
10.73
9.74
10.03
11.94
2.43
10.73
11.55
21
1.091
D/E ratiox
2.129
2.123
2.379
2.469
2.435
2.437
2.785
2.792
3.237
3.019
0.615
2.792
2.453
33
0.335
Enterprise valuekr B
1.667
1.794
2.044
2.059
2.197
2.304
2.619
2.873
2.807
3.063
0.689
6.88%
6.50%
77
0.334
LT debtkr B
1.526
1.528
1.600
1.795
1.647
1.675
1.610
1.818
1.967
2.148
0.832
5.45%
3.49%
39
Cost of revenue
1.95%
1.00×
Operating expenses
1.58%
0.97×
Property and equipment
15.61%
Cash and investments
15.25%
Spread over hurdle
11.99%