0.813
Revenuekr B
1.842
1.902
1.892
1.966
1.984
1.995
2.044
2.083
2.160
2.223
0.849
2.30%
1.87%
30
12.30
Revenue growth%
3.19
3.01
0.53
3.04
3.24
3.37
2.44
1.90
3.32
1.80
18.38
2.44
3.02
80
6.85
Gross margin%
7.35
5.48
5.29
7.02
4.18
6.40
3.53
4.35
4.09
5.31
7.55
4.35
5.30
37
6.74
Operating margin%
0.62
0.40
0.40
2.38
1.37
0.89
2.77
4.51
2.87
3.12
9.63
2.87
1.88
55
28.26
Net margin%
19.13
20.37
22.68
20.29
19.45
17.44
18.22
19.52
18.16
19.62
4.68
18.22
19.49
6
15.65
P/E ratio (avg)x
18.59
17.28
15.33
13.71
14.10
11.95
12.19
10.28
10.57
9.964
15.37
10.57
12.95
25
17.63
EV/EBITx
17.08
15.99
13.98
14.94
15.73
16.61
15.58
15.63
13.88
13.35
32.38
15.58
15.60
71
26.49
FCF yield (avg)%
36.02
38.64
35.84
36.36
35.18
32.41
32.69
31.95
29.70
31.82
14.39
31.95
33.94
7
17.71
FCF margin%
28.68
30.99
31.20
33.49
33.25
34.81
35.66
37.23
39.74
37.27
9.45
37.23
34.15
61
1.774
FCF / Net incomex
1.335
1.406
1.532
1.431
1.430
1.401
1.335
1.438
1.444
1.597
0.944
1.438
1.430
87
17.21
ROIC%
15.66
15.72
17.14
16.68
19.58
21.05
18.10
19.41
21.55
18.56
10.71
19.41
18.33
36
25.62
Return on equity%
21.03
23.01
25.14
25.19
28.01
30.99
32.42
30.85
28.09
28.29
25.43
30.85
28.05
71
12.42
Return on assets%
18.89
16.63
15.58
15.45
12.69
12.77
10.68
13.32
14.32
13.60
9.84
13.32
13.96
50
1.59
EPSkr
5.43
5.74
6.24
5.62
5.37
4.77
5.02
5.50
5.28
5.72
1.73
1.25%
(0.47%)
—
15.51
EPS growth%
6.91
7.65
10.46
11.75
13.66
15.02
12.72
11.48
12.91
15.72
20.84
12.91
12.24
77
4.37
Bookvalue per shkr
3.47
3.28
3.36
3.33
3.28
3.44
3.78
3.86
4.20
4.21
6.06
5.10%
2.98%
—
6.38
FCF per sharekr
1.19
1.33
1.25
1.22
1.13
1.07
1.06
0.98
0.95
1.06
2.24
(1.24%)
(0.41%)
—
5.22
Dividend per shkr
1.30
1.31
1.35
1.40
1.55
1.80
1.73
1.91
2.00
2.02
3.22
5.46%
5.30%
—
9.04
Div yield (avg)%
8.92
6.11
6.25
6.10
6.45
5.12
4.57
2.11
2.01
2.65
6.01
2.65
5.61
56
28.00
Payout ratio%
3.49
4.24
5.44
6.46
6.61
4.27
2.08
4.74
5.51
5.14
24.54
4.74
4.94
90
124.3
Shares (diluted)M
185.7
187.5
208.8
236.7
234.8
259.0
298.9
327.6
336.9
377.5
121.6
9.96%
7.61%
56
18.91
Buyback yield%
24.95
27.24
27.01
26.15
28.87
27.83
30.28
29.45
26.99
26.77
6.01
27.83
27.12
77
0.763
D/E ratiox
0.442
0.407
0.371
0.387
0.393
0.434
0.450
0.490
0.498
0.539
1.359
0.490
0.438
13
1.993
Enterprise valuekr B
2.994
3.511
3.539
3.640
3.716
3.919
3.993
4.685
5.532
6.049
0.418
10.24%
7.11%
36
0.349
LT debtkr B
0.694
0.780
0.909
0.988
1.152
1.119
1.145
1.165
1.290
1.367
2.168
3.49%
7.75%
41
Cost of revenue
1.85%
1.00×
Operating expenses
1.93%
1.01×
Goodwill & intangibles
18.24%
Spread over hurdle
(0.43%)