0.289
Revenuekr B
2.660
2.788
2.885
2.996
3.112
3.279
3.340
3.529
3.585
3.755
0.296
3.82%
3.81%
44
15.46
Revenue growth%
4.56
1.88
0.87
0.40
0.40
0.40
2.62
4.36
3.98
2.06
2.31
2.62
1.97
9
29.38
Gross margin%
22.16
21.65
21.22
21.83
21.41
21.15
23.81
24.97
24.49
25.54
26.15
24.49
21.99
67
13.39
Operating margin%
21.22
22.42
21.80
22.99
23.01
24.15
23.55
20.85
21.94
22.40
10.56
22.40
22.41
37
23.37
Net margin%
13.72
13.37
13.14
14.56
16.83
15.12
15.60
12.82
10.92
9.59
3.58
12.82
13.54
71
24.37
P/E ratio (avg)x
54.73
57.93
56.52
59.94
64.06
65.34
65.98
71.02
75.29
90.13
12.00
71.02
64.70
40
25.09
EV/EBITx
23.87
22.96
24.40
27.04
28.38
27.56
29.41
32.62
35.01
40.19
23.08
32.62
27.97
78
10.10
FCF yield (avg)%
19.94
21.96
19.41
16.73
16.11
18.21
16.29
17.30
16.86
16.77
11.20
16.86
17.08
70
10.19
FCF margin%
31.48
31.86
32.86
33.17
36.01
38.88
37.04
39.91
37.55
39.90
10.62
38.88
36.52
64
1.193
FCF / Net incomex
1.545
1.510
1.518
1.466
1.260
1.224
1.294
1.251
1.348
1.273
0.694
1.273
1.321
50
15.80
ROIC%
26.55
28.64
31.38
30.99
29.87
30.32
31.03
32.28
33.64
36.15
16.96
32.28
31.01
51
10.80
Return on equity%
6.70
4.24
3.47
5.78
8.09
6.21
6.25
7.58
5.21
5.11
12.42
6.21
5.99
93
26.12
Return on assets%
9.92
8.45
11.18
12.89
15.28
14.68
13.58
14.70
17.47
19.73
13.15
14.70
14.13
89
4.11
EPSkr
10.60
9.93
9.46
8.57
9.45
9.92
10.50
9.86
10.38
9.90
4.58
0.94%
(0.19%)
—
14.54
EPS growth%
1.25
0.40
0.40
0.40
1.22
2.37
5.23
7.61
4.67
3.70
25.26
4.67
1.81
57
1.80
Bookvalue per shkr
6.87
7.32
8.08
7.80
7.44
7.83
8.85
10.00
9.07
9.68
10.28
5.41%
3.80%
—
8.86
FCF per sharekr
15.15
17.60
19.88
20.32
23.11
27.71
30.72
30.30
34.80
37.26
6.70
10.03%
10.69%
—
11.63
Dividend per shkr
7.44
7.26
6.53
5.89
5.26
5.14
5.11
4.60
4.67
4.88
11.47
(1.49%)
(3.70%)
—
26.83
Div yield (avg)%
9.81
7.10
9.20
9.14
9.31
6.74
3.89
4.27
2.10
0.40
20.33
3.89
6.92
67
8.33
Payout ratio%
5.71
5.78
3.22
1.21
0.40
0.40
0.40
1.36
2.05
3.70
23.87
1.36
1.71
93
293.4
Shares (diluted)M
285.4
279.4
294.3
268.8
249.9
242.6
253.0
222.6
244.7
249.6
293.4
(0.03%)
(0.91%)
93
23.51
Buyback yield%
7.71
9.95
7.47
6.01
3.91
1.49
3.04
2.87
3.76
6.18
27.82
3.04
4.96
16
1.249
D/E ratiox
1.573
1.676
1.548
1.614
1.714
1.593
1.539
1.596
1.489
1.397
0.187
1.539
1.583
17
2.821
Enterprise valuekr B
3.848
3.625
3.452
3.294
3.612
3.834
4.330
4.855
5.595
5.236
1.975
7.71%
3.57%
25
0.142
LT debtkr B
0.606
0.660
0.769
0.782
0.936
1.104
1.237
1.257
1.422
1.444
1.812
9.07%
11.10%
17
Cost of revenue
4.07%
1.02×
Operating expenses
3.26%
0.95×
Spread over hurdle
47.37%