1.217
Revenuekr B
0.971
1.012
1.055
1.113
1.151
1.189
1.276
1.339
1.424
1.474
1.302
5.08%
4.88%
77
13.68
Revenue growth%
10.47
8.27
8.01
8.59
8.41
9.78
7.57
6.80
4.26
6.22
21.12
6.80
8.14
18
14.86
Gross margin%
29.91
29.24
30.42
31.22
30.07
29.00
30.56
29.81
29.68
28.08
3.27
29.68
29.86
70
14.89
Operating margin%
20.74
21.94
23.20
21.56
18.85
18.76
16.90
14.42
12.57
14.13
18.99
14.42
18.81
39
10.76
Net margin%
6.28
7.06
6.04
3.05
3.62
2.24
1.58
2.75
0.40
3.10
28.67
2.24
3.08
76
12.99
P/E ratio (avg)x
6.992
6.156
5.661
5.794
6.309
6.235
6.688
6.793
7.386
6.447
7.524
6.688
6.378
13
29.28
EV/EBITx
18.86
20.72
19.74
22.31
20.58
22.13
22.37
21.37
23.96
25.11
32.22
22.37
21.75
85
8.46
FCF yield (avg)%
12.17
12.70
15.46
18.23
16.46
18.25
18.87
20.23
20.55
22.80
12.34
20.23
18.24
85
25.84
FCF margin%
4.16
6.26
7.08
7.65
7.36
4.86
7.38
9.22
9.69
11.38
9.43
9.22
7.37
25
1.591
FCF / Net incomex
1.608
1.537
1.416
1.443
1.440
1.594
1.482
1.649
1.567
1.674
0.115
1.594
1.552
24
10.82
ROIC%
31.35
33.82
33.23
32.82
34.16
32.83
32.81
32.12
32.77
32.53
2.02
32.77
32.82
75
20.99
Return on equity%
11.38
11.65
12.36
14.67
16.69
16.74
17.42
17.38
20.02
21.59
18.59
17.42
16.71
83
13.01
Return on assets%
14.44
15.27
15.59
16.37
18.86
20.13
17.65
16.58
17.27
16.62
20.97
17.27
16.60
10
3.60
EPSkr
3.57
3.95
3.65
4.04
3.83
4.03
3.83
4.27
4.44
4.29
3.92
2.27%
1.51%
—
6.46
EPS growth%
7.66
9.61
10.21
11.80
12.50
14.47
12.66
11.46
13.09
13.45
6.09
13.09
12.15
93
2.91
Bookvalue per shkr
1.46
1.34
1.38
1.27
1.41
1.50
1.60
1.65
1.67
1.84
2.84
5.55%
3.55%
—
1.80
FCF per sharekr
1.34
1.48
1.38
1.36
1.56
1.77
1.68
1.71
1.67
1.56
5.31
0.06%
2.83%
—
6.17
Dividend per shkr
4.09
3.94
4.00
3.88
4.10
3.90
3.54
3.34
3.36
3.29
0.96
(4.32%)
(3.34%)
—
9.48
Div yield (avg)%
6.06
4.05
5.37
8.16
9.12
6.57
5.43
5.46
2.63
2.10
14.23
5.43
5.44
87
11.98
Payout ratio%
16.50
17.40
14.97
15.31
16.21
18.12
17.36
19.91
17.08
14.41
14.80
17.36
16.79
30
96.37
Shares (diluted)M
96.40
85.24
79.12
71.50
70.07
78.01
76.70
72.94
79.91
75.80
95.50
1.58%
(2.36%)
73
27.38
Buyback yield%
27.66
25.09
24.16
24.85
27.42
24.79
22.64
23.11
24.12
24.08
15.36
24.08
24.48
49
1.327
D/E ratiox
0.748
0.723
0.782
0.793
0.762
0.780
0.815
0.861
0.909
0.965
0.401
0.861
0.787
80
1.002
Enterprise valuekr B
1.427
1.471
1.701
1.820
2.148
2.414
2.761
2.679
2.911
2.814
0.622
5.55%
8.04%
65
0.456
LT debtkr B
1.300
1.315
1.356
1.328
1.348
1.337
1.502
1.640
1.709
1.926
1.021
7.39%
3.86%
87
Cost of revenue
4.85%
1.00×
Operating expenses
6.42%
1.16×
Spread over hurdle
26.90%