1.936
Revenuekr B
4.521
4.451
4.445
4.390
4.344
4.439
4.493
4.464
4.487
4.405
1.986
0.28%
(0.21%)
22
13.95
Revenue growth%
16.61
16.23
17.76
20.00
22.37
23.07
24.34
26.10
25.17
27.15
4.69
25.17
22.72
71
7.40
Gross margin%
25.39
22.70
21.89
24.65
26.50
28.18
30.10
30.45
31.28
31.28
2.73
30.45
27.34
47
6.01
Operating margin%
3.29
3.83
3.64
5.71
7.40
8.09
8.57
9.34
12.08
14.12
7.84
9.34
7.74
61
9.18
Net margin%
19.76
21.40
19.08
21.44
20.97
23.28
25.54
26.67
24.33
21.46
12.81
24.33
21.45
79
31.10
P/E ratio (avg)x
27.72
29.79
33.09
32.87
29.88
27.52
28.64
30.02
28.51
29.31
24.05
28.64
29.55
16
37.50
EV/EBITx
58.63
64.96
74.57
76.49
76.32
73.41
83.98
88.86
93.80
94.90
32.76
88.86
76.40
50
27.14
FCF yield (avg)%
23.07
23.95
24.47
26.86
24.74
23.94
23.29
21.66
23.56
25.76
4.40
23.56
23.94
35
2.14
FCF margin%
9.71
10.94
12.44
15.23
12.24
11.17
8.22
10.28
9.16
10.22
25.37
10.22
10.61
78
0.393
FCF / Net incomex
1.982
2.274
2.564
2.641
2.494
2.345
2.558
2.452
2.466
2.317
0.365
2.452
2.459
61
8.82
ROIC%
24.71
22.78
25.73
25.97
27.39
25.31
24.00
22.08
23.98
26.74
27.78
24.00
25.01
71
7.11
Return on equity%
16.68
15.98
16.48
17.68
17.02
17.74
20.69
19.62
18.52
17.51
13.85
18.52
17.60
93
8.43
Return on assets%
18.61
18.58
18.00
15.01
18.00
19.58
20.69
19.06
18.09
19.84
29.55
19.58
18.60
9
16.94
EPSkr
34.69
36.72
38.52
37.43
38.01
35.67
33.56
38.90
41.24
44.58
18.59
3.24%
2.88%
—
6.12
EPS growth%
10.05
9.29
9.44
8.70
5.97
7.79
6.24
6.09
5.87
6.42
3.08
6.24
7.10
94
19.55
Bookvalue per shkr
27.38
24.79
25.75
23.74
22.91
25.39
24.76
26.82
26.11
24.24
17.72
1.13%
(0.86%)
—
29.57
FCF per sharekr
19.80
20.72
21.46
19.97
20.78
20.33
21.97
23.16
21.98
20.91
16.94
0.13%
1.21%
—
6.58
Dividend per shkr
37.96
40.82
41.18
38.93
43.07
46.77
50.07
49.27
52.17
59.78
32.03
6.78%
5.14%
—
26.70
Div yield (avg)%
11.36
14.01
11.37
10.18
7.24
7.33
7.45
6.02
8.51
9.65
2.29
7.45
9.08
65
3.21
Payout ratio%
8.15
7.29
6.20
3.23
4.87
5.12
2.24
0.40
0.42
0.40
21.99
0.42
4.05
47
42.01
Shares (diluted)M
35.98
38.20
35.40
31.89
32.19
31.94
34.09
34.16
33.31
32.19
42.29
—
(1.87%)
76
10.14
Buyback yield%
1.13
0.40
0.40
0.40
0.40
2.53
1.10
1.75
0.79
0.40
25.15
1.10
0.59
18
0.151
D/E ratiox
1.124
1.084
1.269
1.434
1.666
1.772
1.757
1.895
2.209
2.625
1.604
1.895
1.711
12
1.442
Enterprise valuekr B
0.859
0.876
0.855
0.765
0.711
0.691
0.616
0.557
0.484
0.507
1.072
(6.56%)
(4.49%)
8
1.854
LT debtkr B
0.810
0.880
0.958
1.084
1.057
1.063
1.106
1.025
1.124
1.192
0.523
2.44%
3.16%
94
Cost of revenue
(0.20%)
1.00×
Operating expenses
(0.53%)
0.97×
Cash and investments
17.19%
Spread over hurdle
61.92%