92.03
Revenuekr B
49.57
54.37
59.11
63.22
68.70
75.75
84.19
90.33
99.46
107.4
102.3
9.35%
8.73%
57
24.59
Revenue growth%
22.58
22.06
24.73
24.04
22.24
24.31
22.95
21.31
20.43
22.72
6.93
22.72
22.65
18
19.65
Gross margin%
33.23
32.57
31.97
34.25
31.71
34.68
37.64
36.16
34.07
36.80
8.75
36.16
34.16
15
12.86
Operating margin%
9.96
9.60
10.84
8.65
11.12
10.26
8.40
6.81
4.65
2.49
18.45
6.81
9.13
46
17.09
Net margin%
15.91
15.54
13.86
14.37
14.20
16.76
18.46
15.71
18.08
18.62
16.84
18.08
15.81
61
23.45
P/E ratio (avg)x
40.58
45.81
49.75
58.82
69.79
81.95
94.46
96.65
114.4
127.6
32.89
96.65
75.87
74
11.74
EV/EBITx
34.49
40.79
43.04
44.23
44.15
51.64
59.71
59.45
61.49
63.81
32.98
59.71
47.93
63
28.64
FCF yield (avg)%
7.31
7.00
8.45
6.28
5.77
7.72
7.10
8.47
6.81
9.54
23.51
7.72
7.21
77
6.04
FCF margin%
3.39
1.55
4.39
5.21
3.23
2.99
4.89
6.20
5.33
2.94
25.98
4.89
3.89
86
0.282
FCF / Net incomex
0.305
0.351
0.407
0.486
0.477
0.492
0.553
0.596
0.638
0.770
1.444
0.596
0.489
42
13.32
ROIC%
4.78
5.25
3.69
1.92
3.30
4.64
5.11
5.43
3.76
3.66
11.18
4.64
4.20
10
18.16
Return on equity%
7.02
5.63
8.43
9.16
11.00
10.68
12.90
11.02
13.05
10.18
3.85
11.02
10.43
74
26.13
Return on assets%
11.00
10.44
9.34
11.10
11.12
8.63
11.46
9.12
8.33
11.17
16.78
9.12
10.72
9
37.19
EPSkr
15.08
16.81
16.88
16.44
16.67
18.73
16.97
18.75
18.66
16.61
38.83
(0.07%)
1.14%
—
15.68
EPS growth%
11.66
12.74
14.40
17.00
16.66
18.65
16.81
18.44
18.35
19.72
9.61
18.44
16.91
23
28.02
Bookvalue per shkr
79.58
84.57
80.11
76.39
77.13
86.02
82.60
84.82
92.17
108.54
8.67
7.07%
4.75%
—
11.71
FCF per sharekr
33.60
28.64
28.23
27.57
28.43
30.74
28.08
24.68
22.75
24.30
17.26
(3.09%)
(3.31%)
—
19.28
Dividend per shkr
31.22
34.87
40.44
42.77
47.94
49.33
53.64
54.37
60.77
61.86
28.73
5.23%
7.00%
—
24.93
Div yield (avg)%
5.53
2.98
3.38
1.23
2.24
3.01
4.88
1.98
4.75
3.41
27.79
3.41
3.19
27
18.10
Payout ratio%
19.59
22.07
24.87
26.87
28.42
31.25
29.60
29.35
31.92
32.24
10.02
31.25
28.89
62
858.8
Shares (diluted)M
709.1
632.3
611.1
598.1
558.3
614.5
545.3
592.4
555.6
503.5
872.8
(2.05%)
(2.41%)
69
20.92
Buyback yield%
19.24
18.41
17.46
19.44
18.87
17.58
16.17
13.95
14.74
17.19
16.55
16.17
17.52
49
0.811
D/E ratiox
1.439
1.411
1.333
1.412
1.272
1.254
1.311
1.439
1.434
1.371
1.419
1.371
1.391
60
39.48
Enterprise valuekr B
56.62
50.30
45.82
43.32
41.92
41.75
37.03
36.67
38.94
38.49
27.46
(1.69%)
(2.86%)
38
65.22
LT debtkr B
157.0
154.8
177.6
208.6
225.3
237.5
282.0
327.5
379.7
384.9
22.49
11.30%
11.07%
38
Cost of revenue
8.84%
1.01×
Operating expenses
8.20%
0.95×
Cash and investments
14.66%