24.21
Revenuekr B
12.19
13.43
14.75
15.60
17.19
18.42
19.46
20.74
22.55
24.65
27.05
7.48%
8.29%
92
19.95
Revenue growth%
4.05
1.73
1.12
1.90
3.99
1.26
0.40
2.70
1.27
1.02
29.77
1.26
1.50
57
4.54
Gross margin%
22.34
22.58
23.74
25.35
26.22
26.37
27.48
29.37
32.19
31.43
26.17
29.37
26.29
74
13.45
Operating margin%
2.67
3.87
3.26
5.48
5.98
7.64
7.22
7.60
5.92
4.70
5.93
7.22
5.70
59
21.42
Net margin%
3.04
4.17
3.81
4.02
1.92
1.78
0.48
0.40
0.40
0.40
24.82
0.40
1.85
75
13.88
P/E ratio (avg)x
31.14
32.37
38.84
44.99
48.65
55.45
55.83
59.80
59.10
57.80
26.39
57.80
52.05
11
33.71
EV/EBITx
22.83
20.65
20.54
19.39
21.38
21.77
21.35
21.69
23.11
24.16
37.04
21.77
21.54
50
6.82
FCF yield (avg)%
10.41
10.43
8.61
9.15
6.65
5.58
6.49
3.88
3.25
1.69
6.48
3.88
6.57
92
16.09
FCF margin%
17.44
18.27
19.23
22.07
20.51
23.26
22.65
22.59
21.74
19.05
9.22
22.59
21.12
21
0.336
FCF / Net incomex
1.243
1.229
1.436
1.430
1.626
1.567
1.709
1.833
1.967
1.920
0.598
1.833
1.597
85
10.22
ROIC%
22.53
22.93
22.99
21.43
19.59
16.80
15.16
13.58
14.98
16.36
22.48
15.16
18.20
92
28.93
Return on equity%
24.77
25.21
28.18
25.26
22.79
22.88
24.49
24.75
23.90
26.13
2.73
24.49
24.76
92
14.99
Return on assets%
12.41
13.50
11.80
14.00
13.27
12.92
12.10
9.46
8.81
10.01
27.73
10.01
12.25
83
17.84
EPSkr
47.87
48.96
47.84
54.03
60.36
58.99
61.36
74.19
84.61
88.48
18.86
7.95%
8.34%
—
10.98
EPS growth%
13.13
14.90
15.28
13.04
10.99
13.23
15.41
12.48
13.64
15.28
8.62
13.64
13.43
6
23.54
Bookvalue per shkr
16.25
16.70
15.68
15.43
16.83
16.55
18.22
19.88
19.24
18.82
8.02
2.25%
1.00%
—
31.54
FCF per sharekr
27.00
29.95
32.24
30.26
28.84
31.27
34.47
35.79
39.43
45.70
16.29
9.65%
5.98%
—
6.46
Dividend per shkr
7.84
8.74
8.46
9.36
11.03
12.93
13.48
13.89
14.25
15.51
27.90
7.05%
8.65%
—
3.59
Div yield (avg)%
23.60
25.13
23.69
22.01
19.29
21.44
22.90
24.05
24.35
22.76
17.65
22.90
23.25
78
5.51
Payout ratio%
25.98
27.88
30.38
32.67
31.11
30.53
28.16
27.00
24.39
21.78
7.26
27.00
28.02
60
655.3
Shares (diluted)M
529.8
496.6
463.6
492.6
440.9
475.1
429.1
374.3
387.4
404.4
656.4
(1.71%)
(3.21%)
53
3.43
Buyback yield%
26.25
25.01
27.15
29.84
32.42
32.29
32.42
30.14
30.15
30.42
23.29
30.42
30.14
90
0.850
D/E ratiox
0.650
0.734
0.755
0.736
0.858
0.987
1.143
1.230
1.231
1.343
0.290
1.230
0.923
19
28.29
Enterprise valuekr B
14.72
16.22
15.59
15.38
15.38
16.07
17.88
17.12
16.18
15.26
10.32
(0.16%)
0.27%
72
18.21
LT debtkr B
5.821
5.866
6.591
7.441
7.676
7.474
8.788
10.45
11.17
13.11
16.41
11.29%
8.37%
68
Cost of revenue
8.29%
1.00×
Operating expenses
9.04%
1.07×
Goodwill & intangibles
16.59%
Spread over hurdle
(3.43%)