8.592
Revenuekr B
7.464
8.130
8.930
9.632
10.25
11.23
12.03
12.95
14.26
15.38
9.475
8.45%
8.26%
42
6.29
Revenue growth%
35.17
37.51
37.30
37.93
38.54
37.62
34.98
35.50
34.56
36.52
19.00
35.50
36.91
84
5.13
Gross margin%
6.36
7.02
5.05
3.06
1.16
0.40
0.40
2.57
5.04
7.17
11.03
2.57
4.05
48
19.42
Operating margin%
32.72
32.35
34.46
34.24
32.56
30.21
29.23
31.65
33.96
35.54
28.87
31.65
32.64
94
16.40
Net margin%
25.46
25.50
25.15
26.37
29.11
29.16
29.21
27.09
28.80
30.26
20.92
29.16
27.94
94
18.23
P/E ratio (avg)x
27.41
28.90
34.39
33.79
34.54
38.84
42.65
47.90
52.71
63.16
25.66
47.90
36.69
51
17.58
EV/EBITx
28.72
28.37
30.31
31.73
28.33
25.10
27.06
28.23
30.33
27.59
6.825
27.59
28.35
55
9.58
FCF yield (avg)%
20.32
22.79
25.52
25.32
25.66
25.30
27.89
27.71
28.18
27.50
22.69
27.71
25.59
35
25.52
FCF margin%
22.75
24.12
22.92
25.17
24.67
22.30
22.32
23.07
24.93
22.54
24.44
22.54
23.00
86
1.652
FCF / Net incomex
0.488
0.553
0.552
0.578
0.664
0.646
0.743
0.777
0.895
0.940
0.901
0.777
0.655
41
3.36
ROIC%
28.32
29.57
29.64
27.67
30.35
32.07
31.28
29.85
30.36
33.13
29.64
31.28
30.10
63
25.39
Return on equity%
7.35
10.02
10.66
9.82
7.76
9.10
7.42
8.19
6.32
7.52
12.04
7.52
7.97
61
18.87
Return on assets%
12.11
9.80
9.05
9.91
8.24
9.90
12.84
12.39
11.11
13.66
27.83
12.39
10.51
23
27.99
EPSkr
37.19
39.29
38.83
42.30
46.14
48.30
47.75
56.17
63.42
61.07
31.12
5.76%
4.61%
—
17.93
EPS growth%
8.53
8.40
6.80
4.77
4.42
7.26
9.00
11.96
9.73
9.53
20.09
9.53
8.46
11
21.45
Bookvalue per shkr
12.67
13.68
16.13
15.91
15.62
16.36
16.18
16.52
16.62
18.31
27.47
3.23%
4.23%
—
20.32
FCF per sharekr
3.84
3.81
4.12
3.83
4.09
4.45
4.83
5.16
4.99
4.60
37.74
2.42%
0.40%
—
17.29
Dividend per shkr
24.17
25.38
25.51
23.34
24.84
26.42
29.05
32.44
30.75
33.28
20.44
6.02%
2.87%
—
4.31
Div yield (avg)%
28.31
25.77
28.20
30.56
32.34
31.02
28.27
25.99
26.80
26.09
13.17
26.80
28.23
44
4.06
Payout ratio%
0.97
1.54
4.39
4.97
3.26
1.67
3.72
5.73
4.15
4.82
22.45
4.15
3.93
90
221.3
Shares (diluted)M
310.4
333.5
375.4
417.2
386.8
366.7
344.1
352.2
338.3
313.0
216.7
(4.14%)
1.08%
39
3.08
Buyback yield%
19.27
16.92
14.76
16.20
15.76
18.21
20.38
17.56
18.09
16.31
18.54
18.09
17.24
89
0.899
D/E ratiox
0.958
1.054
1.199
1.156
1.071
1.180
1.152
1.106
1.189
1.251
0.341
1.180
1.154
40
0.902
Enterprise valuekr B
14.11
15.21
17.34
18.92
20.46
23.39
22.44
22.75
20.95
23.28
1.507
2.61%
6.39%
74
4.672
LT debtkr B
1.383
1.431
1.537
1.392
1.392
1.202
1.241
1.153
1.217
1.265
9.176
(1.89%)
(2.02%)
40
Cost of revenue
8.07%
0.98×
Operating expenses
7.91%
0.97×
Cash and investments
16.23%
Spread over hurdle
31.52%