0.986
Revenuekr B
1.623
1.694
1.753
1.786
1.827
1.887
1.955
1.985
2.046
2.052
1.076
2.35%
2.78%
51
2.10
Revenue growth%
28.98
29.49
32.00
33.75
34.55
36.83
39.68
39.92
40.66
40.17
3.98
39.92
35.69
51
9.04
Gross margin%
14.82
15.87
13.29
15.87
14.01
15.77
18.70
17.00
17.65
19.91
20.95
17.65
15.87
60
22.59
Operating margin%
27.44
28.03
27.79
28.31
29.04
28.39
27.81
25.30
25.94
27.19
22.41
27.19
27.80
54
11.99
Net margin%
5.97
8.73
8.52
9.45
6.82
9.31
10.71
13.52
11.79
9.55
20.10
10.71
9.38
24
12.46
P/E ratio (avg)x
40.54
42.09
39.63
35.93
36.25
39.02
39.98
38.69
36.08
40.19
34.69
39.02
39.33
54
14.81
EV/EBITx
33.57
36.82
43.37
51.54
57.44
62.05
70.73
78.01
80.07
80.51
26.34
78.01
59.75
94
10.80
FCF yield (avg)%
6.25
8.55
8.67
9.75
12.72
13.25
15.66
12.93
14.84
14.13
3.66
14.13
12.83
47
23.24
FCF margin%
15.50
15.40
13.77
16.12
14.15
12.38
14.59
17.08
15.22
15.65
16.16
15.22
15.31
57
1.715
FCF / Net incomex
0.123
0.121
0.128
0.130
0.143
0.156
0.148
0.155
0.172
0.194
1.216
0.156
0.146
80
16.35
ROIC%
13.09
14.20
14.17
12.42
14.48
17.17
15.31
17.43
14.69
17.23
19.91
17.17
14.59
40
12.56
Return on equity%
21.96
23.67
25.43
28.04
28.37
27.22
26.36
29.03
27.61
27.35
23.96
27.35
27.28
74
4.15
Return on assets%
27.09
24.97
24.45
24.89
26.55
26.89
29.69
31.53
28.55
29.72
12.77
29.69
26.99
56
19.68
EPSkr
24.06
28.16
30.55
31.44
32.13
33.75
40.79
44.36
43.51
46.76
20.52
7.79%
8.84%
—
24.92
EPS growth%
24.74
27.66
26.64
25.01
26.19
26.01
27.90
24.95
26.79
27.62
17.61
26.79
26.41
30
27.56
Bookvalue per shkr
11.62
12.19
11.89
11.10
11.14
10.90
11.56
12.46
13.01
12.40
13.70
2.18%
0.55%
—
16.92
FCF per sharekr
11.46
11.74
13.71
15.00
15.60
16.40
16.65
19.01
21.66
24.36
15.68
9.33%
8.12%
—
17.80
Dividend per shkr
18.61
18.53
21.54
22.35
21.90
23.74
23.36
27.23
31.34
32.20
27.92
8.02%
6.98%
—
10.09
Div yield (avg)%
17.36
15.16
14.99
14.98
16.76
15.40
14.22
14.77
16.11
19.05
19.13
15.40
15.28
27
4.45
Payout ratio%
18.63
17.28
17.12
18.32
15.84
17.31
19.92
18.77
20.41
22.92
14.33
19.92
18.47
36
66.19
Shares (diluted)M
72.46
72.81
69.46
72.23
72.22
69.76
65.68
66.93
74.04
77.75
63.27
1.49%
1.63%
28
5.66
Buyback yield%
26.82
28.68
25.91
28.88
28.63
30.15
30.90
30.91
28.36
30.16
20.46
30.16
28.78
86
1.159
D/E ratiox
1.079
1.134
1.283
1.410
1.494
1.535
1.523
1.574
1.740
1.806
0.725
1.574
1.509
23
0.578
Enterprise valuekr B
0.586
0.590
0.590
0.570
0.525
0.505
0.501
0.506
0.547
0.621
1.167
3.42%
1.84%
27
0.251
LT debtkr B
1.589
1.551
1.537
1.745
1.720
1.897
1.841
2.091
2.354
2.683
1.724
9.30%
5.52%
5
Cost of revenue
2.70%
0.99×
Operating expenses
2.83%
1.00×
Goodwill & intangibles
19.39%
Property and equipment
14.31%
Spread over hurdle
79.43%