0.201
Revenuekr B
0.769
0.799
0.813
0.867
0.891
0.946
0.974
1.027
1.093
1.144
0.218
5.13%
4.36%
14
22.77
Revenue growth%
20.53
22.23
20.63
22.44
20.45
20.46
19.90
19.54
20.41
22.59
16.34
20.41
20.49
88
3.59
Gross margin%
23.52
24.64
27.19
29.51
28.98
26.85
25.52
26.11
23.87
22.46
9.40
25.52
25.82
65
29.67
Operating margin%
2.92
4.74
2.93
2.63
1.99
0.40
3.02
3.62
3.85
3.86
19.64
3.62
2.97
45
18.82
Net margin%
24.31
22.72
22.89
24.32
21.33
20.81
22.50
25.08
25.10
23.91
8.05
23.91
23.40
28
12.72
P/E ratio (avg)x
36.61
36.45
40.47
47.61
51.53
49.81
54.54
53.19
58.06
58.28
30.61
54.54
50.67
47
20.16
EV/EBITx
36.86
37.01
33.17
36.04
34.89
37.14
37.41
34.56
34.58
33.00
27.25
34.58
35.47
45
19.78
FCF yield (avg)%
34.40
35.36
37.51
39.43
40.69
42.85
41.17
39.60
40.72
41.22
28.98
41.17
40.14
57
13.94
FCF margin%
6.78
4.20
5.19
2.72
2.65
3.38
2.22
1.84
0.40
0.40
22.16
1.84
2.68
86
0.314
FCF / Net incomex
1.695
1.643
1.578
1.855
1.876
2.182
2.122
2.180
2.092
2.184
1.057
2.180
1.984
42
2.31
ROIC%
4.68
4.24
5.90
5.29
7.64
8.72
7.52
9.84
9.59
11.01
17.87
9.59
7.58
9
24.27
Return on equity%
5.60
8.25
10.48
7.98
7.07
4.24
2.38
0.67
1.32
0.40
4.89
1.32
4.92
72
24.29
Return on assets%
11.19
13.36
11.31
12.80
14.16
13.76
14.80
17.55
18.58
21.11
10.54
17.55
13.96
28
36.03
EPSkr
16.24
17.95
18.96
19.86
21.01
21.53
23.50
25.79
29.23
31.53
38.15
8.46%
8.41%
—
26.18
EPS growth%
8.21
6.21
8.27
7.04
7.35
4.95
7.44
7.78
6.61
9.52
9.82
7.44
7.39
58
32.89
Bookvalue per shkr
69.66
75.15
72.73
75.13
75.67
90.28
91.50
97.75
115.21
111.13
44.69
7.99%
4.53%
—
54.18
FCF per sharekr
16.14
15.33
15.86
17.53
18.24
16.79
16.19
16.65
17.59
17.90
17.18
(0.37%)
(0.28%)
—
44.17
Dividend per shkr
58.64
63.24
65.59
69.83
65.76
65.97
59.83
61.73
63.68
57.25
44.72
(2.73%)
0.02%
—
19.26
Div yield (avg)%
16.23
17.21
14.36
11.48
14.06
16.22
14.56
11.83
12.53
14.40
3.23
14.40
14.38
52
29.13
Payout ratio%
23.51
25.55
26.01
28.44
29.31
30.33
28.46
31.31
29.07
27.77
25.72
29.07
28.45
56
16.56
Shares (diluted)M
25.40
25.52
30.05
34.21
36.17
36.68
40.85
43.56
43.41
43.06
16.41
3.55%
5.50%
79
24.52
Buyback yield%
2.50
0.40
0.40
3.16
3.02
2.64
3.21
2.68
5.29
6.26
9.43
3.21
2.85
38
0.866
D/E ratiox
1.538
1.669
1.572
1.775
1.604
1.605
1.742
1.965
1.930
1.800
1.728
1.800
1.706
74
0.182
Enterprise valuekr B
1.827
2.214
2.330
2.775
3.354
4.030
4.612
4.663
5.315
6.138
1.056
12.85%
14.17%
8
400.2
LT debtkr M
712.7
726.8
657.9
579.8
580.5
585.3
556.7
536.2
554.2
484.9
85.30
(3.53%)
(5.01%)
61
Cost of revenue
4.34%
1.00×
Operating expenses
5.09%
1.07×
Cash and investments
18.58%
Spread over hurdle
(2.13%)