1.685
Revenuekr B
1.174
1.249
1.369
1.487
1.588
1.691
1.824
1.967
2.117
2.265
1.751
7.36%
7.90%
33
22.65
Revenue growth%
2.18
4.11
6.43
7.70
6.43
5.53
5.68
4.33
3.32
4.50
14.31
4.50
5.01
83
8.48
Gross margin%
4.58
3.32
4.59
1.61
3.11
5.01
2.48
1.95
2.93
0.40
23.38
2.48
3.02
29
15.65
Operating margin%
18.21
18.22
17.97
20.38
22.78
23.20
22.65
19.98
20.91
21.53
27.89
21.53
20.64
44
20.40
Net margin%
26.02
27.32
26.54
27.59
24.66
26.62
24.95
27.18
29.19
26.75
23.73
26.75
26.68
67
17.23
P/E ratio (avg)x
25.36
22.52
24.22
24.45
22.81
23.23
22.49
23.64
24.49
24.34
32.22
23.64
23.93
86
9.020
EV/EBITx
18.26
18.82
20.09
21.02
21.12
21.57
25.58
26.16
30.31
34.73
33.50
26.16
21.35
33
27.18
FCF yield (avg)%
28.20
26.62
23.89
22.98
22.73
22.28
24.04
21.17
22.20
22.21
28.33
22.21
22.85
27
12.25
FCF margin%
23.82
25.69
25.82
22.97
23.34
23.62
23.42
22.70
23.73
23.92
12.88
23.62
23.68
45
1.725
FCF / Net incomex
1.319
1.280
1.310
1.450
1.445
1.563
1.781
1.830
1.874
2.136
0.509
1.830
1.506
17
26.48
ROIC%
8.96
7.22
9.85
8.90
8.61
9.32
9.15
6.99
5.16
6.57
7.28
6.99
8.75
44
7.57
Return on equity%
30.44
29.70
28.50
30.03
27.74
29.23
28.07
26.03
25.12
27.16
20.41
27.16
28.28
62
13.98
Return on assets%
27.39
30.23
27.52
27.88
28.48
31.34
29.92
28.71
29.10
28.85
29.10
29.10
28.78
53
1.95
EPSkr
2.19
1.87
1.68
1.77
1.63
1.73
1.79
1.87
1.76
1.60
2.18
(0.39%)
(3.78%)
—
21.38
EPS growth%
16.33
13.45
10.75
13.61
11.54
12.58
10.95
8.96
9.91
8.85
5.67
9.91
11.25
78
10.02
Bookvalue per shkr
12.31
11.51
10.18
9.61
10.53
11.06
10.88
10.33
11.23
12.16
8.37
2.92%
0.60%
—
9.06
FCF per sharekr
6.83
6.70
6.84
7.20
7.04
7.26
8.39
8.38
8.00
7.46
3.35
1.17%
2.09%
—
5.92
Dividend per shkr
2.73
2.36
2.49
2.58
2.42
2.10
1.89
1.99
2.01
1.85
8.43
(5.15%)
(5.02%)
—
29.36
Div yield (avg)%
14.60
12.12
10.83
7.85
6.03
7.63
5.40
6.47
5.41
7.96
26.36
6.47
7.74
43
15.30
Payout ratio%
25.65
23.60
26.13
27.61
28.74
26.53
25.60
25.86
24.37
26.54
8.42
25.86
26.00
39
39.36
Shares (diluted)M
62.29
67.29
77.21
88.12
98.71
107.0
103.5
115.5
113.5
112.7
39.77
2.68%
5.66%
43
23.44
Buyback yield%
6.15
4.99
2.75
2.27
0.40
0.40
0.40
2.86
3.53
4.33
2.80
2.86
2.81
42
1.463
D/E ratiox
0.145
0.142
0.142
0.149
0.155
0.154
0.149
0.154
0.151
0.177
1.388
0.154
0.150
50
1.213
Enterprise valuekr B
0.233
0.209
0.236
0.213
0.197
0.208
0.209
0.195
0.184
0.173
1.699
(2.60%)
(3.03%)
24
1.448
LT debtkr B
2.370
2.249
2.618
2.734
2.608
2.656
2.906
3.070
3.357
3.414
0.873
5.53%
5.36%
82
Cost of revenue
7.96%
1.01×
Operating expenses
7.87%
1.00×
Spread over hurdle
32.55%