1.310
Revenuekr B
3.496
3.550
3.483
3.535
3.487
3.553
3.481
3.432
3.481
3.408
1.416
(0.46%)
(0.16%)
91
13.13
Revenue growth%
10.18
10.01
9.92
8.64
6.49
5.96
6.55
7.61
4.84
7.26
17.54
6.55
7.44
41
22.73
Gross margin%
9.82
7.27
9.08
9.34
7.01
8.85
8.76
9.27
8.37
9.59
14.06
8.85
8.96
38
23.19
Operating margin%
18.75
16.23
17.83
16.95
19.59
22.48
25.35
25.87
22.97
24.00
24.99
24.00
21.04
53
3.36
Net margin%
30.41
27.98
30.09
29.94
30.34
27.37
29.11
29.76
31.18
29.82
11.09
29.76
29.88
18
9.245
P/E ratio (avg)x
20.34
18.58
20.18
21.45
19.14
20.17
20.58
23.03
22.53
22.06
16.13
22.06
20.46
51
33.14
EV/EBITx
34.16
33.80
39.98
46.87
45.53
52.67
53.98
54.61
57.69
60.28
15.29
54.61
49.77
66
17.18
FCF yield (avg)%
12.00
12.31
12.43
14.34
15.29
15.13
15.23
15.85
17.73
17.38
23.28
15.85
15.18
70
7.17
FCF margin%
18.50
16.34
19.27
16.37
15.92
15.98
13.53
12.37
10.09
12.38
13.46
12.38
15.95
76
1.138
FCF / Net incomex
0.988
1.090
1.159
1.280
1.330
1.360
1.371
1.288
1.213
1.340
1.546
1.340
1.284
63
2.89
ROIC%
17.73
19.60
22.24
21.75
23.15
21.57
20.42
20.78
19.78
20.11
2.98
20.42
20.60
20
8.93
Return on equity%
35.10
33.66
31.39
33.50
31.74
32.43
35.08
35.37
34.60
31.99
14.54
34.60
33.58
68
13.19
Return on assets%
6.29
4.94
2.85
4.47
2.12
1.33
0.40
1.29
3.72
2.59
11.67
1.33
2.72
65
2.61
EPSkr
4.63
5.41
6.38
6.87
7.76
7.67
8.64
10.04
10.24
11.37
2.84
7.95%
10.47%
—
19.23
EPS growth%
21.54
23.65
26.37
23.58
21.97
22.16
20.62
21.45
23.02
25.85
22.57
22.16
22.59
60
5.04
Bookvalue per shkr
3.29
3.34
3.21
3.24
3.60
3.39
3.32
3.12
3.21
2.93
4.39
(4.03%)
(0.71%)
—
3.00
FCF per sharekr
3.76
4.27
4.88
5.35
6.03
5.86
5.57
5.30
5.37
6.03
4.92
(0.02%)
5.87%
—
4.97
Dividend per shkr
3.88
4.16
4.02
4.17
3.83
3.96
3.91
3.58
3.52
3.85
4.62
0.09%
0.91%
—
17.15
Div yield (avg)%
30.48
32.92
33.86
31.97
34.66
36.95
34.92
34.59
35.73
34.57
29.73
34.92
34.58
75
29.21
Payout ratio%
8.48
8.73
7.52
7.64
7.75
8.83
6.60
5.98
3.74
1.73
26.93
5.98
7.58
57
221.0
Shares (diluted)M
319.3
358.2
383.3
411.6
486.6
572.8
592.5
606.9
700.5
831.1
222.1
11.30%
10.07%
45
7.63
Buyback yield%
18.14
15.84
13.98
12.31
10.79
13.36
11.90
12.62
12.83
15.69
19.91
12.83
13.10
11
0.292
D/E ratiox
1.963
2.112
2.378
2.393
2.257
2.071
2.212
2.090
2.138
2.177
0.661
2.138
2.157
84
2.576
Enterprise valuekr B
0.838
0.855
0.761
0.653
0.670
0.696
0.694
0.654
0.691
0.752
1.472
2.33%
(0.87%)
92
661.7
LT debtkr M
848.0
861.7
860.0
869.6
869.0
825.3
770.1
845.6
740.6
676.5
666.3
(4.88%)
(2.09%)
56
Cost of revenue
0.23%
1.04×
Operating expenses
(1.29%)
0.89×
Goodwill & intangibles
14.81%
Spread over hurdle
13.51%