0.751
Revenuekr B
1.053
1.055
1.082
1.073
1.089
1.092
1.118
1.110
1.096
1.088
0.798
(0.03%)
0.43%
24
28.55
Revenue growth%
15.40
13.54
13.58
16.09
15.38
16.56
17.68
18.53
19.23
21.04
9.96
18.53
16.32
59
14.88
Gross margin%
28.68
28.05
28.26
27.46
28.25
31.06
31.59
31.31
29.69
31.56
10.31
31.31
29.19
87
7.69
Operating margin%
25.33
23.70
23.58
25.86
23.00
22.44
21.05
19.06
19.54
20.51
14.31
20.51
22.72
90
12.69
Net margin%
12.04
11.43
13.56
13.28
12.06
9.08
8.83
9.04
9.79
12.52
8.73
9.08
11.73
64
12.78
P/E ratio (avg)x
21.87
23.66
21.40
22.94
20.72
19.84
21.42
20.07
19.47
19.54
23.65
19.84
21.06
10
8.183
EV/EBITx
8.120
9.121
8.276
7.487
8.151
9.119
9.183
9.750
9.794
10.30
10.11
9.750
9.120
46
16.72
FCF yield (avg)%
21.50
24.43
27.01
25.40
26.52
23.85
26.60
26.96
29.55
26.65
7.55
26.65
26.56
59
24.11
FCF margin%
5.99
5.71
3.53
4.43
6.73
6.84
7.00
9.31
9.14
8.45
8.78
8.45
6.79
35
0.459
FCF / Net incomex
1.909
2.151
2.109
2.014
2.197
2.233
2.305
2.234
2.045
2.030
1.185
2.233
2.130
87
17.16
ROIC%
11.22
8.35
11.24
13.03
12.14
10.45
12.98
15.33
17.01
19.39
17.20
15.33
12.56
36
26.38
Return on equity%
27.52
27.31
25.49
26.17
28.34
26.48
23.90
24.21
22.45
23.05
24.80
23.90
25.83
78
7.05
Return on assets%
25.40
27.74
25.29
24.99
24.63
27.54
27.92
28.69
27.63
24.66
28.53
27.63
26.47
60
2.07
EPSkr
1.78
1.85
1.88
1.82
2.01
2.12
1.91
1.68
1.77
1.92
2.20
(0.87%)
1.03%
—
9.48
EPS growth%
26.44
23.92
26.60
27.14
25.86
25.47
28.35
28.88
28.83
29.18
3.60
28.83
26.87
9
0.68
Bookvalue per shkr
2.01
2.27
2.17
2.31
2.39
2.77
3.12
3.49
3.31
3.67
0.68
8.96%
6.40%
—
1.63
FCF per sharekr
1.12
1.19
1.40
1.42
1.42
1.47
1.69
1.80
2.09
2.25
1.18
9.55%
8.63%
—
2.05
Dividend per shkr
0.93
0.85
0.90
0.94
0.90
0.89
0.86
0.77
0.75
0.71
1.07
(4.48%)
(1.59%)
—
6.23
Div yield (avg)%
28.52
28.45
26.69
27.82
26.25
25.40
26.06
25.05
24.69
23.76
11.97
25.05
26.16
14
8.08
Payout ratio%
31.47
30.80
33.41
31.53
30.19
28.72
30.41
27.54
27.71
30.37
22.79
28.72
30.39
8
467.6
Shares (diluted)M
375.0
391.2
431.9
479.5
461.3
512.3
538.4
490.5
435.6
409.9
458.1
(2.34%)
1.38%
27
27.93
Buyback yield%
12.92
15.05
13.51
13.35
11.10
11.52
9.63
11.22
10.21
9.69
12.38
10.21
11.37
64
0.750
D/E ratiox
1.224
1.360
1.455
1.506
1.446
1.391
1.545
1.666
1.690
1.526
1.600
1.545
1.481
28
598.5
Enterprise valuekr M
851.9
766.2
744.8
736.0
640.1
633.7
576.2
611.6
586.4
521.8
745.7
(4.01%)
(5.96%)
80
504.5
LT debtkr M
113.0
134.1
155.1
170.1
199.1
238.1
254.6
272.7
272.8
290.6
492.4
7.86%
9.84%
7
Cost of revenue
0.59%
1.02×
Operating expenses
0.60%
1.02×
Property and equipment
19.11%
Goodwill & intangibles
17.59%
Spread over hurdle
25.03%