0.106
Revenuekr B
0.599
0.637
0.692
0.763
0.836
0.904
0.980
1.063
1.133
1.220
0.113
7.86%
8.51%
48
23.24
Revenue growth%
25.88
25.11
23.44
21.68
19.21
20.05
20.98
18.38
18.29
18.56
8.25
18.56
20.52
53
20.53
Gross margin%
1.19
3.01
5.12
5.11
7.37
8.51
7.13
6.25
7.38
7.19
20.35
7.19
6.69
70
2.56
Operating margin%
16.08
15.64
15.72
14.07
11.72
13.21
14.23
17.16
18.26
18.63
7.94
17.16
15.68
30
10.88
Net margin%
2.95
0.40
0.40
0.40
0.40
0.40
2.93
1.81
0.40
0.40
23.59
0.40
0.40
91
26.38
P/E ratio (avg)x
53.43
51.66
55.45
51.16
57.50
61.99
67.15
74.36
81.14
78.12
23.53
74.36
59.74
85
25.46
EV/EBITx
11.22
12.91
12.54
14.65
14.98
17.34
18.80
18.85
19.65
21.88
13.03
18.85
16.16
75
26.25
FCF yield (avg)%
10.55
13.10
13.12
10.47
8.47
11.26
13.64
14.60
12.56
13.95
9.03
13.64
12.83
71
3.49
FCF margin%
0.71
0.40
1.03
0.40
0.40
0.40
0.40
0.40
0.75
2.84
22.24
0.40
0.40
72
0.363
FCF / Net incomex
0.492
0.494
0.507
0.533
0.474
0.493
0.441
0.403
0.360
0.396
0.125
0.403
0.483
32
27.51
ROIC%
27.43
27.64
25.49
22.71
25.10
25.38
25.13
25.32
22.81
24.46
21.76
25.13
25.22
37
6.63
Return on equity%
27.57
30.23
29.65
28.91
26.04
24.79
25.21
24.64
24.84
25.59
14.50
24.84
25.81
43
24.96
Return on assets%
20.28
21.07
20.58
22.87
24.69
24.67
27.47
25.38
23.21
25.46
14.92
25.38
23.94
61
2.90
EPSkr
1.16
1.22
1.24
1.21
1.19
1.23
1.37
1.34
1.30
1.17
3.13
(0.28%)
(0.46%)
—
13.19
EPS growth%
5.17
7.48
8.79
7.12
7.56
8.74
9.16
10.14
10.25
8.33
10.09
9.16
8.53
87
1.15
Bookvalue per shkr
1.35
1.20
1.12
0.98
0.86
0.92
0.96
0.96
0.91
0.84
3.69
(0.46%)
(5.49%)
—
1.67
FCF per sharekr
4.16
3.61
3.76
3.33
3.05
3.16
3.11
2.68
2.40
2.12
4.54
(7.00%)
(6.90%)
—
3.75
Dividend per shkr
2.41
2.19
2.00
1.83
1.68
1.51
1.58
1.56
1.37
1.26
0.69
(5.68%)
(6.21%)
—
16.37
Div yield (avg)%
23.53
21.87
21.12
20.54
23.36
22.44
20.10
22.48
21.50
18.71
4.21
21.50
21.69
71
15.11
Payout ratio%
25.06
23.39
25.59
26.97
26.46
24.48
21.87
24.53
24.16
25.46
20.39
24.48
24.80
40
98.63
Shares (diluted)M
143.2
136.5
146.5
161.3
171.6
170.9
194.5
203.5
228.9
216.2
101.8
4.73%
4.73%
48
3.76
Buyback yield%
9.18
7.60
5.69
8.47
7.72
9.76
11.06
8.37
11.33
12.73
10.39
11.06
8.83
14
0.281
D/E ratiox
0.383
0.429
0.434
0.450
0.498
0.523
0.493
0.514
0.548
0.550
0.503
0.523
0.495
39
0.109
Enterprise valuekr B
0.698
0.684
0.720
0.782
0.853
0.957
1.112
1.105
1.171
1.155
0.262
6.25%
5.61%
15
112.2
LT debtkr M
770.5
691.9
644.0
570.6
484.8
458.3
454.0
465.2
456.9
452.4
546.0
(1.37%)
(4.81%)
80
Cost of revenue
8.51%
1.00×
Operating expenses
8.32%
0.98×
Cash and investments
17.70%
Property and equipment
17.51%
Goodwill & intangibles
17.07%
Spread over hurdle
21.72%