0.754
Revenuekr B
0.873
0.919
0.954
1.001
1.026
1.072
1.122
1.175
1.234
1.265
0.817
4.26%
4.23%
10
16.03
Revenue growth%
11.02
10.31
11.84
11.44
10.25
7.85
7.04
5.05
7.37
8.93
20.11
7.37
9.59
33
19.02
Gross margin%
15.13
15.80
13.49
11.72
14.15
11.41
11.07
13.33
12.63
14.32
26.20
12.63
13.41
90
16.23
Operating margin%
24.48
22.23
20.77
18.87
16.60
15.79
15.34
16.08
18.29
20.97
21.75
16.08
18.58
52
5.56
Net margin%
14.92
12.01
11.77
9.26
8.40
10.67
11.58
8.85
6.24
6.51
29.86
8.85
9.97
76
17.00
P/E ratio (avg)x
32.50
33.16
33.23
31.49
28.77
29.51
28.97
28.01
30.88
35.30
31.53
29.51
31.18
81
26.99
EV/EBITx
26.91
31.71
35.80
41.03
44.82
43.21
42.36
45.63
44.89
49.57
29.09
44.89
42.78
28
12.95
FCF yield (avg)%
21.00
20.40
23.11
22.12
20.84
18.18
18.05
16.23
15.69
17.62
14.24
17.62
19.29
46
23.10
FCF margin%
25.49
25.30
23.04
25.74
25.06
23.57
23.92
25.20
26.30
27.04
22.63
25.20
25.25
10
1.405
FCF / Net incomex
0.215
0.237
0.283
0.305
0.309
0.374
0.452
0.546
0.583
0.705
0.786
0.546
0.342
67
21.75
ROIC%
24.06
23.52
24.31
26.54
24.78
24.25
22.96
21.68
22.32
23.62
20.36
22.96
23.84
45
22.43
Return on equity%
17.68
16.02
18.63
21.00
19.49
19.06
21.49
23.41
22.35
21.61
6.22
21.61
20.24
80
23.77
Return on assets%
20.83
20.36
18.27
17.79
17.83
17.25
15.46
15.87
14.69
14.37
2.09
15.46
17.52
81
4.17
EPSkr
4.20
4.77
4.98
5.64
5.43
5.69
6.66
7.91
8.33
9.38
4.43
11.54%
10.18%
—
7.02
EPS growth%
26.97
27.99
27.17
27.82
26.82
29.42
29.19
28.75
26.68
26.79
20.08
28.75
27.50
73
1.45
Bookvalue per shkr
1.29
1.30
1.22
1.16
1.24
1.38
1.50
1.71
1.63
1.50
2.31
3.82%
1.75%
—
4.43
FCF per sharekr
1.96
1.69
1.54
1.60
1.58
1.46
1.54
1.48
1.36
1.44
1.18
(1.91%)
(3.11%)
—
2.17
Dividend per shkr
3.06
2.99
3.29
2.85
2.57
2.81
3.11
2.98
3.15
3.21
4.24
4.55%
0.92%
—
8.47
Div yield (avg)%
14.80
17.28
18.87
21.84
23.89
25.13
22.58
23.69
23.01
22.96
27.18
23.01
22.77
39
4.97
Payout ratio%
6.19
7.55
6.61
6.65
8.84
10.32
9.68
10.69
8.26
6.97
18.81
9.68
7.91
20
174.5
Shares (diluted)M
215.2
222.4
244.1
245.8
280.4
321.2
315.5
333.0
328.9
300.7
181.0
1.41%
4.16%
72
10.28
Buyback yield%
14.49
16.31
19.23
17.15
17.09
17.14
16.86
14.66
15.61
14.29
21.69
15.61
16.59
28
1.765
D/E ratiox
0.970
0.895
0.871
0.883
0.850
0.901
0.833
0.873
0.959
0.972
1.757
0.901
0.889
80
0.415
Enterprise valuekr B
0.843
0.930
0.963
1.130
1.303
1.449
1.482
1.779
1.952
2.228
0.687
11.32%
10.86%
50
402.9
LT debtkr M
771.0
677.8
575.6
557.0
511.7
435.8
417.8
410.8
356.4
338.8
103.1
(7.92%)
(9.38%)
20
Cost of revenue
3.95%
0.97×
Operating expenses
4.82%
1.06×
Goodwill & intangibles
16.20%
Return on capital
234.43%
Spread over hurdle
224.51%