0.609
Revenuekr B
2.214
2.364
2.493
2.605
2.806
2.904
3.018
3.167
3.330
3.601
0.661
5.12%
5.51%
58
3.19
Revenue growth%
8.34
9.53
7.43
9.38
12.31
14.88
12.15
11.28
10.44
13.38
3.41
12.15
10.86
52
5.58
Gross margin%
5.38
5.91
8.01
9.47
9.51
12.00
12.13
9.50
12.13
12.06
6.49
12.06
9.51
58
11.86
Operating margin%
21.87
23.20
20.63
21.90
20.54
21.94
20.84
19.20
16.26
17.69
24.33
19.20
20.73
90
12.29
Net margin%
6.14
4.58
7.55
5.83
7.29
6.63
4.64
4.77
7.40
10.25
21.67
6.63
6.39
10
25.89
P/E ratio (avg)x
9.914
9.920
11.38
11.52
11.87
11.91
12.72
12.60
14.19
13.73
37.79
12.72
11.89
47
29.48
EV/EBITx
50.40
54.86
53.30
53.90
54.53
56.02
58.17
54.79
63.92
62.03
27.63
58.17
54.83
61
16.77
FCF yield (avg)%
22.39
23.80
24.64
27.50
29.95
28.18
27.23
30.08
29.36
26.94
24.11
28.18
27.37
31
19.47
FCF margin%
15.60
17.57
18.37
19.25
17.09
17.55
16.17
16.32
19.01
16.07
29.73
16.32
17.32
87
0.493
FCF / Net incomex
0.849
0.908
0.938
0.893
0.945
0.954
1.007
1.080
1.112
0.961
0.380
1.007
0.950
93
4.59
ROIC%
10.19
11.48
13.19
12.89
12.71
13.01
12.50
12.13
10.96
11.59
23.21
12.13
12.31
35
9.94
Return on equity%
4.85
2.18
0.44
3.08
1.73
0.40
0.40
0.40
2.46
0.40
21.04
0.40
1.08
62
14.32
Return on assets%
17.56
18.76
21.42
21.59
18.85
19.84
21.38
23.81
22.21
22.75
21.30
22.21
21.40
31
10.61
EPSkr
8.90
9.25
9.66
10.00
10.20
10.10
9.37
9.13
8.71
9.05
11.81
(2.36%)
1.09%
—
19.25
EPS growth%
7.54
5.09
6.78
5.80
6.99
8.60
9.91
8.28
8.89
9.80
7.00
8.89
7.91
64
9.32
Bookvalue per shkr
17.74
18.14
21.25
22.51
22.54
24.84
24.76
26.75
29.98
35.26
11.46
9.37%
8.43%
—
9.03
FCF per sharekr
3.43
3.89
4.03
4.09
4.22
4.25
4.94
5.78
5.54
5.52
4.72
5.50%
5.84%
—
5.16
Dividend per shkr
7.75
7.57
8.62
8.39
8.23
8.97
8.63
8.26
8.06
8.94
9.94
1.68%
2.69%
—
24.95
Div yield (avg)%
25.66
24.97
27.49
28.02
30.68
29.31
31.00
30.12
30.06
30.09
4.40
30.09
29.68
42
27.17
Payout ratio%
11.08
8.88
7.81
9.60
9.76
7.76
6.31
7.70
9.51
7.94
8.52
7.76
8.41
19
158.1
Shares (diluted)M
282.2
289.2
312.2
363.1
388.5
389.6
439.8
492.8
485.4
576.9
157.6
8.23%
9.24%
81
21.24
Buyback yield%
23.65
24.88
24.36
25.04
22.17
22.56
22.80
21.48
21.20
21.36
27.84
21.48
22.68
37
0.322
D/E ratiox
0.305
0.301
0.321
0.330
0.354
0.332
0.290
0.249
0.251
0.229
0.859
0.251
0.303
44
1.497
Enterprise valuekr B
1.291
1.363
1.269
1.315
1.168
1.307
1.404
1.401
1.451
1.310
2.533
2.33%
(0.41%)
55
2.726
LT debtkr B
3.978
4.111
4.271
4.092
4.578
4.413
4.837
5.616
6.484
6.909
1.511
8.58%
5.59%
52
Cost of revenue
5.58%
1.01×
Operating expenses
5.30%
0.98×
Spread over hurdle
28.18%