0.901
Revenuekr B
3.258
3.208
3.276
3.350
3.327
3.344
3.290
3.325
3.384
3.307
0.971
(0.12%)
0.35%
71
3.30
Revenue growth%
34.88
36.43
34.10
34.68
33.87
36.07
36.94
36.58
39.43
40.35
24.49
36.94
36.25
89
24.57
Gross margin%
12.49
9.55
11.53
13.63
11.79
8.94
10.71
8.45
9.88
11.59
13.87
9.88
11.12
88
22.31
Operating margin%
22.08
23.21
23.21
25.86
24.42
22.30
24.91
26.58
29.11
31.99
12.91
26.58
24.67
37
20.12
Net margin%
28.20
30.53
29.77
30.84
33.72
33.86
36.52
36.18
37.45
39.38
13.69
36.52
33.79
21
23.52
P/E ratio (avg)x
14.37
16.87
19.11
19.86
20.30
23.31
24.02
28.12
32.40
38.16
34.46
28.12
21.80
86
24.97
EV/EBITx
32.45
35.32
36.24
35.68
38.72
33.80
34.04
33.65
28.95
25.43
10.76
33.65
33.92
43
20.97
FCF yield (avg)%
29.94
27.43
25.27
23.61
21.46
18.54
20.16
23.05
24.16
24.65
15.05
23.05
23.88
63
8.28
FCF margin%
5.10
5.62
4.16
2.27
4.16
5.29
7.57
9.55
11.29
13.82
8.55
9.55
5.46
31
1.768
FCF / Net incomex
1.152
1.260
1.299
1.430
1.276
1.353
1.462
1.448
1.311
1.256
1.465
1.353
1.305
93
17.48
ROIC%
8.42
8.58
9.24
11.77
10.04
11.03
11.17
11.90
10.89
12.31
8.74
11.17
10.96
29
13.23
Return on equity%
1.57
2.85
1.35
0.82
0.40
0.40
2.12
0.98
0.40
1.71
11.54
0.98
1.16
22
27.49
Return on assets%
23.01
24.62
26.88
26.82
24.01
21.61
21.89
22.31
22.23
20.74
3.80
21.89
22.66
35
39.59
EPSkr
35.68
31.80
29.29
31.39
32.12
32.85
31.43
33.06
33.60
33.11
42.29
0.60%
(1.15%)
—
15.68
EPS growth%
0.40
0.40
2.53
1.05
3.44
1.57
0.60
1.19
1.86
0.40
25.41
1.19
1.12
29
39.72
Bookvalue per shkr
44.86
42.66
46.14
51.33
59.21
61.89
69.13
66.64
68.46
71.85
39.30
3.95%
4.81%
—
46.68
FCF per sharekr
16.36
15.21
13.75
12.30
12.31
13.18
13.93
15.02
15.84
17.72
9.86
7.56%
0.87%
—
38.08
Dividend per shkr
49.84
44.80
42.77
40.17
36.49
34.83
32.79
36.16
35.35
35.52
40.42
(0.54%)
(2.27%)
—
24.07
Div yield (avg)%
16.07
16.01
16.93
15.05
12.32
9.72
9.04
7.04
9.39
8.51
12.45
9.04
11.02
79
14.49
Payout ratio%
29.93
31.61
28.78
27.50
26.38
26.07
27.00
27.43
27.26
27.16
14.85
27.16
27.34
87
46.79
Shares (diluted)M
50.84
51.09
47.53
54.38
53.73
55.28
55.23
52.09
50.20
55.99
48.56
0.83%
1.88%
19
7.83
Buyback yield%
26.81
29.62
30.90
29.70
30.22
31.59
32.98
34.26
32.66
31.75
8.43
32.66
31.25
5
0.665
D/E ratiox
1.141
1.282
1.455
1.446
1.432
1.580
1.584
1.595
1.752
1.992
1.420
1.595
1.518
80
2.737
Enterprise valuekr B
3.474
3.375
3.637
3.702
3.373
3.232
3.530
3.189
3.006
2.794
0.629
(3.70%)
(1.29%)
65
1,169
LT debtkr M
956.3
894.2
845.0
889.0
833.5
895.6
933.9
957.9
839.2
741.7
648.2
(2.31%)
(2.42%)
23
Cost of revenue
0.11%
0.98×
Operating expenses
0.31%
1.00×
Spread over hurdle
11.89%