4.572
Revenuekr B
6.016
6.007
6.164
6.376
6.520
6.533
6.610
6.776
6.909
6.926
5.119
1.21%
1.62%
54
13.28
Revenue growth%
2.98
1.47
0.40
0.40
1.19
2.10
1.12
2.88
2.68
5.18
27.68
2.68
1.78
8
9.89
Gross margin%
26.03
27.29
29.11
30.17
29.91
29.78
30.47
28.62
29.88
26.89
22.87
29.78
29.44
26
21.25
Operating margin%
22.89
21.16
22.73
21.48
23.23
24.11
26.69
28.68
30.53
30.14
17.14
28.68
23.67
77
16.78
Net margin%
12.29
13.87
15.55
17.22
17.54
17.31
16.15
15.27
14.00
14.87
3.61
15.27
15.41
14
9.573
P/E ratio (avg)x
35.17
36.87
37.24
37.21
37.84
44.80
43.04
50.33
53.99
63.83
33.71
50.33
40.44
57
7.203
EV/EBITx
27.18
23.74
24.26
22.98
25.03
25.24
23.14
24.38
23.24
23.74
15.81
23.74
24.00
89
8.67
FCF yield (avg)%
23.88
26.46
23.84
25.20
22.55
20.84
23.82
24.70
25.37
23.56
2.93
23.82
23.86
9
21.12
FCF margin%
18.37
16.57
19.28
21.51
20.45
20.24
19.42
16.81
15.63
14.41
21.85
16.81
18.82
9
0.828
FCF / Net incomex
1.920
1.874
1.929
1.707
1.772
1.921
1.766
1.883
1.956
1.782
0.395
1.883
1.879
6
21.19
ROIC%
22.08
24.13
26.71
25.88
26.76
25.38
26.90
28.74
29.90
32.80
22.40
28.74
26.74
18
8.23
Return on equity%
17.36
18.42
17.51
18.89
18.34
20.63
21.54
20.92
22.41
20.65
12.92
20.92
19.76
28
22.79
Return on assets%
22.30
19.67
20.19
22.78
21.23
21.65
22.29
21.66
22.51
25.20
16.08
22.29
21.98
75
20.25
EPSkr
17.11
17.40
16.71
18.79
18.96
18.02
17.22
19.30
18.08
18.33
21.47
(0.67%)
1.68%
—
15.37
EPS growth%
22.40
21.41
19.70
21.81
20.70
20.37
23.28
22.05
22.29
24.77
21.66
22.29
21.93
90
10.16
Bookvalue per shkr
11.14
11.27
12.30
10.70
10.66
11.04
11.72
11.28
10.42
9.26
8.11
(2.78%)
(1.81%)
—
29.13
FCF per sharekr
5.49
6.04
6.32
6.26
5.68
5.98
6.81
6.58
6.35
6.54
10.34
2.88%
1.30%
—
27.19
Dividend per shkr
12.00
11.38
10.92
10.31
8.86
8.04
8.71
8.63
8.05
8.02
28.10
(1.97%)
(5.40%)
—
13.41
Div yield (avg)%
10.01
8.67
10.69
12.43
13.79
11.70
11.34
9.67
7.05
7.15
21.49
9.67
10.35
10
3.01
Payout ratio%
27.02
25.87
26.34
26.98
24.03
26.38
26.49
26.81
29.00
28.44
20.68
26.81
26.65
63
132.2
Shares (diluted)M
125.2
120.8
127.7
128.5
130.0
129.8
138.4
135.8
144.3
146.9
134.9
2.46%
2.41%
91
17.17
Buyback yield%
2.89
3.23
1.13
1.08
0.53
3.30
4.73
6.59
9.33
10.27
28.64
6.59
3.26
9
0.480
D/E ratiox
0.204
0.197
0.204
0.209
0.215
0.197
0.190
0.189
0.191
0.196
1.317
0.191
0.197
12
1.744
Enterprise valuekr B
4.297
4.115
4.320
4.597
4.648
4.574
4.605
4.425
4.594
4.546
1.094
(0.44%)
1.44%
42
1.629
LT debtkr B
4.350
4.037
3.587
3.883
4.169
3.753
3.756
3.769
3.471
3.184
4.108
(5.24%)
(3.77%)
71
Cost of revenue
1.62%
1.00×
Operating expenses
2.47%
1.09×
Goodwill & intangibles
21.55%
Cash and investments
14.24%
Spread over hurdle
22.89%