2.981
Revenuekr B
8.537
9.404
10.12
10.81
11.51
12.16
13.11
14.04
15.07
16.38
3.165
7.32%
7.60%
67
14.04
Revenue growth%
8.98
9.99
12.28
10.23
12.23
9.61
7.55
10.34
9.90
12.24
11.14
9.90
10.11
59
15.51
Gross margin%
29.28
31.08
33.94
35.46
32.61
35.55
37.67
36.49
37.43
40.11
26.21
37.43
35.50
60
28.77
Operating margin%
3.98
6.34
7.38
5.35
5.77
4.26
4.47
1.88
0.40
1.63
7.36
1.88
4.36
57
6.21
Net margin%
25.33
23.28
25.94
28.26
29.52
29.06
29.03
32.02
33.90
36.37
23.66
32.02
29.04
65
33.75
P/E ratio (avg)x
17.27
19.30
17.88
18.86
19.44
21.90
21.04
19.84
20.02
20.82
36.86
20.82
19.64
43
33.50
EV/EBITx
23.43
23.22
26.89
28.97
34.58
38.26
37.03
39.44
47.19
52.86
18.97
39.44
35.81
7
7.09
FCF yield (avg)%
8.75
7.11
7.90
10.72
8.43
10.73
10.88
8.21
8.21
8.11
8.67
8.21
8.32
70
5.09
FCF margin%
4.18
6.85
6.68
7.49
7.07
7.59
9.84
8.28
8.61
11.28
18.34
8.61
7.54
72
1.416
FCF / Net incomex
1.048
1.146
1.387
1.470
1.661
1.844
1.892
2.006
2.365
2.500
0.734
2.006
1.753
32
20.45
ROIC%
26.83
26.27
24.18
25.53
22.95
23.04
26.01
25.42
28.08
28.95
28.91
26.01
25.77
83
2.72
Return on equity%
25.72
26.02
25.74
23.15
22.41
21.45
20.17
23.13
25.99
25.49
9.70
23.13
24.32
73
25.15
Return on assets%
19.94
22.38
22.77
25.43
23.02
20.67
22.07
24.92
23.31
23.33
14.53
23.31
22.90
23
47.99
EPSkr
23.10
23.25
23.31
25.80
27.39
29.58
32.92
34.73
33.44
33.92
53.28
4.36%
3.56%
—
23.78
EPS growth%
4.35
1.43
0.40
2.39
4.59
5.48
6.63
7.53
4.59
3.55
9.66
5.48
4.47
87
44.79
Bookvalue per shkr
18.60
20.50
19.75
17.76
18.08
19.79
18.88
16.92
18.27
20.28
27.87
2.32%
0.85%
—
20.31
FCF per sharekr
73.87
86.51
97.76
95.12
92.41
106.27
114.67
115.15
114.61
113.19
42.08
4.14%
3.88%
—
49.12
Dividend per shkr
10.57
10.50
11.10
11.46
12.63
11.86
11.27
10.89
11.20
10.73
42.86
(3.21%)
(0.84%)
—
22.01
Div yield (avg)%
6.65
5.28
5.95
3.12
0.84
0.40
0.40
1.82
0.40
0.40
2.53
0.40
1.33
30
17.93
Payout ratio%
5.07
7.31
6.69
5.23
5.69
4.15
4.31
1.74
3.10
3.26
14.96
3.26
4.69
21
353.9
Shares (diluted)M
344.7
331.9
352.2
340.1
348.2
329.7
326.2
366.3
409.3
395.9
370.7
2.60%
0.97%
83
20.95
Buyback yield%
13.72
14.45
15.51
14.70
16.68
19.25
21.00
19.52
20.70
20.78
5.13
20.70
17.96
36
0.748
D/E ratiox
1.343
1.282
1.364
1.412
1.316
1.408
1.486
1.400
1.450
1.621
0.599
1.450
1.404
7
11.03
Enterprise valuekr B
18.96
17.88
19.72
19.43
20.97
19.78
22.43
25.50
23.91
22.68
12.68
1.58%
2.28%
61
9.085
LT debtkr B
2.641
2.670
2.629
2.734
3.010
3.055
3.515
4.028
3.754
3.995
2.479
5.83%
4.31%
66
Cost of revenue
7.52%
0.99×
Operating expenses
7.82%
1.02×
Goodwill & intangibles
17.21%