19.12
Revenuekr B
15.02
16.06
17.30
18.19
19.73
21.48
22.90
24.38
26.51
28.37
20.92
7.54%
7.33%
56
3.62
Revenue growth%
12.79
12.07
9.80
11.89
10.02
11.56
12.29
14.60
14.59
13.75
24.03
13.75
12.18
45
21.58
Gross margin%
13.56
15.50
12.72
14.00
14.07
13.40
15.55
16.37
19.00
21.47
4.41
16.37
14.78
60
18.28
Operating margin%
17.02
15.34
16.16
18.98
17.75
14.97
14.49
12.72
15.41
13.99
19.82
14.49
15.38
10
24.48
Net margin%
27.96
27.81
26.59
25.32
24.28
24.29
22.99
20.98
20.39
23.12
28.57
22.99
24.28
52
37.88
P/E ratio (avg)x
22.97
20.95
19.24
18.74
18.28
16.96
18.91
19.98
20.92
23.52
25.01
19.98
19.61
46
27.00
EV/EBITx
21.16
20.60
19.79
21.62
24.45
24.26
25.52
26.06
26.47
29.26
25.70
26.06
24.36
32
27.02
FCF yield (avg)%
22.79
22.40
23.08
22.95
22.08
23.41
23.30
22.69
21.25
23.42
12.51
23.30
22.87
21
12.27
FCF margin%
16.32
14.13
12.22
13.78
15.81
14.31
11.55
10.06
8.77
6.45
12.90
10.06
13.00
29
0.260
FCF / Net incomex
0.828
0.762
0.746
0.799
0.786
0.789
0.767
0.784
0.817
0.845
1.113
0.789
0.788
8
24.91
ROIC%
0.40
0.73
0.40
3.08
3.97
3.71
5.33
6.73
8.44
6.10
8.79
6.10
3.84
41
21.42
Return on equity%
27.60
30.29
30.27
33.13
33.71
34.22
34.58
35.59
37.63
36.73
29.14
35.59
33.96
44
22.39
Return on assets%
11.45
8.70
8.23
6.68
7.58
8.41
10.04
12.55
11.67
11.43
8.82
11.43
9.37
6
118.06
EPSkr
81.77
76.19
78.20
78.32
70.57
76.56
76.28
73.05
77.30
82.60
131.99
3.20%
(0.96%)
—
29.37
EPS growth%
19.37
16.96
15.29
18.25
19.62
22.11
24.33
25.78
22.97
21.22
27.04
22.97
20.42
87
135.91
Bookvalue per shkr
97.34
92.80
104.23
111.99
125.19
142.21
142.06
144.45
155.24
170.68
37.35
6.39%
7.12%
—
67.66
FCF per sharekr
118.91
125.40
119.02
113.90
97.77
93.18
96.89
96.70
97.58
93.16
78.28
(0.96%)
(2.64%)
—
93.93
Dividend per shkr
199.03
201.59
224.40
249.07
247.85
295.51
345.31
402.01
480.34
556.82
72.12
17.57%
11.79%
—
11.76
Div yield (avg)%
17.60
16.12
16.58
16.04
13.57
12.07
9.53
11.90
12.07
9.24
4.54
11.90
12.82
20
26.44
Payout ratio%
16.23
15.74
15.34
14.96
14.52
12.80
15.76
15.49
13.89
14.65
15.90
14.65
15.15
39
72.24
Shares (diluted)M
69.01
64.71
71.33
80.47
74.68
69.92
71.95
75.11
82.21
87.64
74.38
3.25%
2.86%
45
26.21
Buyback yield%
6.01
4.24
2.59
4.67
6.89
9.48
10.96
10.62
9.77
11.80
13.60
10.62
8.18
76
1.688
D/E ratiox
1.352
1.360
1.372
1.217
1.216
1.148
1.279
1.352
1.470
1.429
0.464
1.352
1.352
81
7.180
Enterprise valuekr B
11.70
11.42
12.45
12.91
14.10
15.05
15.33
14.97
17.37
17.39
13.08
4.28%
5.36%
51
17.85
LT debtkr B
9.651
9.878
10.09
10.23
9.379
8.904
8.240
8.540
8.790
9.314
35.12
(0.14%)
(1.44%)
90
Cost of revenue
6.99%
0.97×
Operating expenses
8.33%
1.10×
Goodwill & intangibles
16.97%
Spread over hurdle
(2.73%)