0.328
Revenuekr B
1.506
1.523
1.548
1.553
1.573
1.640
1.669
1.706
1.729
1.749
0.361
2.15%
1.58%
62
27.78
Revenue growth%
14.84
15.61
18.06
20.19
18.96
17.67
17.26
14.30
16.77
18.60
29.73
17.26
17.46
29
22.41
Gross margin%
24.13
21.80
20.50
21.25
18.71
21.13
22.49
22.39
21.37
21.87
19.56
21.87
21.59
81
2.18
Operating margin%
24.41
27.17
26.59
26.76
26.15
25.82
25.64
23.93
21.56
23.95
12.46
23.95
25.73
73
23.35
Net margin%
13.70
16.09
16.13
17.92
17.51
19.07
16.54
13.83
15.59
16.44
3.56
16.44
16.29
62
23.95
P/E ratio (avg)x
9.543
10.22
10.13
9.256
10.02
10.13
9.108
8.604
9.300
8.429
23.20
9.108
9.421
14
26.21
EV/EBITx
30.28
32.51
30.16
32.08
29.12
32.86
37.21
38.19
41.03
41.69
34.80
38.19
32.69
71
20.83
FCF yield (avg)%
29.78
31.11
30.44
29.30
28.61
27.59
27.06
29.02
30.75
32.81
22.67
29.02
29.54
39
27.56
FCF margin%
19.58
19.61
20.32
18.53
18.96
21.25
23.47
22.87
24.31
23.50
20.61
23.47
20.79
51
1.673
FCF / Net incomex
0.595
0.548
0.531
0.490
0.496
0.483
0.515
0.541
0.467
0.476
1.442
0.483
0.506
31
12.89
ROIC%
19.72
18.90
16.28
16.55
18.73
16.64
15.16
16.83
16.54
13.79
15.25
16.54
16.59
81
18.89
Return on equity%
3.95
6.94
5.04
7.66
5.30
5.24
7.38
7.19
8.40
11.17
19.45
7.38
7.07
29
19.23
Return on assets%
14.20
13.61
15.74
14.47
12.42
11.16
9.85
11.51
9.16
10.16
19.87
10.16
11.97
23
3.84
EPSkr
3.19
3.58
4.10
4.38
4.13
4.71
4.62
4.64
5.24
5.87
4.19
7.26%
6.39%
—
25.32
EPS growth%
32.53
29.71
27.60
25.95
26.15
25.55
26.13
28.27
27.31
28.83
12.27
27.31
27.45
17
2.29
Bookvalue per shkr
1.46
1.46
1.50
1.36
1.44
1.51
1.57
1.60
1.59
1.47
2.81
0.31%
0.43%
—
3.73
FCF per sharekr
1.32
1.50
1.55
1.61
1.83
1.99
1.91
2.24
2.59
2.85
3.86
9.25%
7.86%
—
3.11
Dividend per shkr
0.78
0.82
0.78
0.77
0.70
0.69
0.61
0.55
0.50
0.43
1.68
(9.32%)
(5.45%)
—
12.97
Div yield (avg)%
7.74
7.42
10.27
12.22
14.65
14.21
15.19
17.83
19.55
21.59
19.65
17.83
14.43
70
27.56
Payout ratio%
9.50
8.39
9.37
8.76
10.08
9.68
10.97
12.48
15.34
15.68
22.21
12.48
9.88
67
184.5
Shares (diluted)M
251.9
299.5
285.5
330.0
364.3
350.0
402.8
432.0
434.8
428.9
190.3
3.32%
5.50%
43
25.56
Buyback yield%
11.86
9.61
10.26
9.17
6.54
8.08
8.82
11.39
9.52
9.76
23.05
9.52
9.57
41
1.528
D/E ratiox
0.545
0.545
0.583
0.626
0.587
0.586
0.532
0.470
0.449
0.427
1.002
0.470
0.545
60
0.522
Enterprise valuekr B
1.708
1.862
1.831
1.995
2.236
2.025
1.914
1.922
1.854
1.872
0.450
(3.50%)
1.42%
10
0.971
LT debtkr B
1.633
1.615
1.461
1.600
1.719
1.609
1.651
1.584
1.709
1.529
0.160
(2.31%)
(0.47%)
55
Cost of revenue
1.75%
1.02×
Operating expenses
0.98%
0.94×
Property and equipment
15.13%
Spread over hurdle
10.65%