1.554
Revenuekr B
3.069
3.304
3.500
3.731
3.840
3.989
4.243
4.568
4.883
5.096
1.614
5.82%
5.67%
53
27.95
Revenue growth%
8.64
6.77
8.65
6.32
5.48
5.62
7.17
9.21
10.97
11.30
21.77
9.21
7.91
40
6.80
Gross margin%
28.70
27.73
28.40
31.10
30.95
30.08
28.10
25.57
23.67
23.20
8.04
25.57
28.25
83
8.19
Operating margin%
11.33
11.76
10.76
10.85
8.54
8.85
8.23
9.97
8.68
9.95
22.80
8.85
9.96
34
12.31
Net margin%
2.39
3.96
2.71
2.12
2.42
2.91
1.87
4.67
5.09
7.57
28.88
4.67
2.81
87
8.710
P/E ratio (avg)x
14.60
14.40
14.81
16.81
17.08
17.10
17.61
17.70
16.26
15.68
33.49
17.10
16.54
32
10.97
EV/EBITx
30.84
34.82
33.13
33.53
33.62
34.59
39.39
43.57
43.78
48.80
24.14
43.57
34.71
87
16.15
FCF yield (avg)%
17.50
20.05
21.88
21.92
21.84
19.35
17.94
17.97
20.94
18.06
23.13
18.06
19.70
7
11.67
FCF margin%
25.68
26.77
27.30
29.14
27.01
29.42
28.34
27.50
24.55
21.74
5.60
27.50
27.16
91
1.423
FCF / Net incomex
2.130
2.556
2.599
3.036
2.986
3.372
3.447
3.561
4.287
4.551
1.068
3.561
3.204
66
10.19
ROIC%
3.98
1.30
2.49
3.57
4.68
6.00
4.38
3.42
2.28
1.44
26.62
3.42
3.50
62
22.59
Return on equity%
0.40
2.80
1.39
0.40
0.61
1.63
0.40
0.40
0.48
0.40
14.61
0.40
0.44
17
26.34
Return on assets%
25.65
26.41
27.65
27.32
26.10
25.44
24.20
26.59
27.59
24.85
27.45
25.44
26.26
38
13.85
EPSkr
18.65
20.17
21.13
24.71
25.93
28.18
34.19
38.19
42.32
48.87
14.95
13.52%
10.96%
—
17.93
EPS growth%
15.16
15.73
17.25
16.36
17.05
15.59
14.67
13.96
16.46
19.41
16.82
15.59
16.04
51
13.32
Bookvalue per shkr
4.45
5.33
5.20
5.43
5.98
6.00
6.92
7.66
9.10
9.64
5.66
10.00%
9.36%
—
3.82
FCF per sharekr
14.04
14.16
12.90
12.68
12.37
13.05
13.43
13.67
14.85
15.59
9.28
4.73%
1.93%
—
5.33
Dividend per shkr
18.46
18.45
18.04
20.76
20.45
22.21
25.79
27.95
30.09
29.48
6.92
7.59%
4.85%
—
16.62
Div yield (avg)%
23.21
26.12
23.42
22.23
21.79
21.14
20.00
17.94
19.58
17.45
6.28
19.58
21.47
65
21.92
Payout ratio%
18.16
16.96
19.14
18.65
15.68
12.93
14.21
13.30
11.97
12.85
24.85
12.93
14.95
29
110.1
Shares (diluted)M
105.0
94.00
88.68
94.80
90.60
99.08
105.7
110.7
115.9
126.0
110.0
6.81%
0.46%
79
21.53
Buyback yield%
32.04
29.07
28.38
29.74
28.57
29.61
28.91
29.51
28.27
30.27
23.45
29.51
29.29
88
0.145
D/E ratiox
2.227
2.359
2.521
2.458
2.549
3.049
2.924
3.330
3.217
3.165
0.480
3.165
2.737
20
2.276
Enterprise valuekr B
2.296
2.042
2.004
1.904
1.927
2.012
1.928
1.826
1.924
2.002
2.820
0.77%
(0.80%)
71
0.858
LT debtkr B
3.621
3.539
3.671
4.243
4.537
4.758
5.612
6.435
7.070
8.356
2.962
12.99%
9.74%
69
Cost of revenue
6.07%
1.04×
Operating expenses
4.98%
0.94×
Property and equipment
19.66%