3.407
Revenuekr B
2.350
2.395
2.496
2.498
2.507
2.542
2.625
2.638
2.637
2.626
3.583
0.93%
1.07%
91
18.21
Revenue growth%
17.06
14.99
17.80
20.58
19.20
16.27
14.37
12.84
14.24
13.88
18.81
14.24
15.63
29
11.49
Gross margin%
10.45
7.87
9.07
6.44
4.15
2.20
0.65
2.78
0.40
0.40
18.35
0.65
3.47
20
27.35
Operating margin%
1.69
0.54
0.40
0.40
1.24
2.05
0.40
0.40
2.60
4.60
28.93
2.05
0.89
64
18.36
Net margin%
15.62
17.91
15.14
12.40
14.89
13.85
11.57
11.93
13.92
11.81
25.53
11.93
13.88
87
10.56
P/E ratio (avg)x
39.73
44.66
44.64
49.85
52.93
54.31
58.97
69.00
74.37
88.59
8.287
69.00
53.62
59
14.57
EV/EBITx
21.48
23.18
25.10
25.43
25.98
28.02
27.78
28.70
29.72
32.96
24.58
28.70
26.88
45
29.47
FCF yield (avg)%
18.80
17.66
19.89
19.78
22.04
24.15
25.25
23.40
25.49
23.16
18.02
24.15
22.60
54
2.80
FCF margin%
5.77
4.32
2.54
2.63
1.67
2.26
5.09
2.29
4.93
6.38
19.19
4.93
3.47
18
1.159
FCF / Net incomex
1.084
1.203
1.167
1.332
1.360
1.294
1.381
1.333
1.329
1.268
0.580
1.329
1.312
11
24.86
ROIC%
6.98
4.79
4.54
6.11
3.77
1.17
2.89
3.35
2.93
5.67
8.88
2.93
4.15
82
6.06
Return on equity%
21.54
23.57
25.79
25.50
25.66
25.67
27.69
30.07
32.87
31.53
11.72
30.07
25.73
49
25.63
Return on assets%
14.85
12.19
14.06
12.03
12.85
13.88
14.23
13.79
13.73
12.62
15.59
13.79
13.76
91
1.74
EPSkr
8.64
8.34
8.40
8.53
8.81
8.08
9.09
8.16
7.59
6.82
1.86
(4.98%)
(1.59%)
—
8.36
EPS growth%
2.20
0.40
0.40
1.35
1.45
3.77
1.53
3.68
4.66
4.46
12.24
3.77
1.87
67
8.71
Bookvalue per shkr
5.67
5.68
6.63
6.78
7.56
8.81
8.82
10.28
11.39
13.73
3.80
12.69%
10.79%
—
6.93
FCF per sharekr
4.63
4.82
5.57
5.63
5.51
5.38
5.57
6.00
6.37
7.62
3.30
6.71%
6.94%
—
10.00
Dividend per shkr
3.37
3.57
4.14
4.02
4.78
5.11
6.00
6.88
8.02
9.26
10.74
14.14%
10.39%
—
2.77
Div yield (avg)%
13.93
11.54
13.23
13.78
16.25
15.53
16.73
19.25
19.57
20.03
20.36
19.25
15.89
89
20.37
Payout ratio%
25.56
28.03
30.25
28.72
31.46
31.29
32.06
29.12
29.35
29.65
4.06
29.65
29.50
43
323.7
Shares (diluted)M
310.9
337.9
354.0
383.8
420.0
467.8
473.4
509.0
532.8
495.8
305.4
3.38%
4.82%
81
3.22
Buyback yield%
7.40
8.57
7.38
8.03
8.89
6.53
6.85
6.38
7.77
8.03
6.67
6.85
7.58
31
0.409
D/E ratiox
0.314
0.325
0.297
0.261
0.230
0.211
0.199
0.198
0.212
0.185
1.298
0.199
0.221
11
0.358
Enterprise valuekr B
2.469
2.516
2.487
2.726
2.580
2.657
2.806
2.644
2.397
2.346
1.123
(1.89%)
0.02%
90
1.934
LT debtkr B
1.788
2.139
2.317
2.446
2.696
2.760
2.925
3.515
4.083
4.609
2.168
11.32%
9.87%
41
Cost of revenue
1.32%
1.02×
Operating expenses
0.35%
0.93×
Goodwill & intangibles
17.06%
Property and equipment
16.01%
Spread over hurdle
24.07%