0.068
Revenuekr B
0.559
0.609
0.675
0.735
0.798
0.875
0.952
1.033
1.125
1.213
0.071
8.73%
9.12%
25
19.13
Revenue growth%
9.82
9.68
7.25
8.10
5.69
4.61
7.45
6.86
6.99
6.85
12.17
6.86
7.12
51
12.75
Gross margin%
6.64
6.66
8.85
11.01
10.91
13.44
16.35
13.89
13.81
12.67
6.82
13.81
11.84
66
12.13
Operating margin%
12.22
9.81
11.27
10.00
9.27
8.48
9.26
9.04
10.19
9.95
25.96
9.26
9.88
75
8.85
Net margin%
16.09
13.10
15.66
14.03
13.65
11.64
11.85
13.22
14.94
14.60
20.79
13.22
13.84
58
34.74
P/E ratio (avg)x
12.80
12.93
13.00
13.22
12.52
13.60
14.23
13.50
12.69
10.98
30.32
13.50
12.97
14
9.435
EV/EBITx
59.83
65.86
65.92
68.06
69.48
73.19
77.61
83.33
87.75
104.9
17.30
83.33
71.34
24
22.54
FCF yield (avg)%
11.83
14.02
16.18
14.42
12.43
14.98
14.20
14.93
13.29
14.77
18.45
14.77
14.31
11
17.46
FCF margin%
5.64
6.41
8.82
11.52
12.93
14.86
13.75
16.65
17.46
15.56
9.27
15.56
13.34
62
0.383
FCF / Net incomex
1.519
1.633
1.603
1.830
1.775
1.944
2.098
2.474
2.890
3.009
1.351
2.474
1.887
52
16.34
ROIC%
13.88
13.08
10.70
12.58
10.41
9.06
7.91
10.35
9.35
11.45
13.31
9.35
10.56
39
15.20
Return on equity%
10.08
11.71
9.96
9.02
11.70
12.12
11.73
10.33
7.89
7.18
3.16
10.33
10.21
31
7.52
Return on assets%
14.86
14.45
15.20
13.62
11.28
13.04
13.32
11.64
12.17
12.05
14.32
12.17
13.18
24
3.65
EPSkr
7.76
9.03
9.12
8.77
8.45
9.24
10.73
11.48
12.89
13.34
3.81
9.56%
5.09%
—
4.20
EPS growth%
20.21
22.58
20.74
19.46
20.94
19.84
18.27
19.11
21.99
23.40
23.04
19.84
20.48
50
4.80
Bookvalue per shkr
1.84
1.94
2.16
2.52
2.68
3.06
3.49
4.17
4.52
5.38
2.81
14.97%
11.24%
—
2.70
FCF per sharekr
10.89
11.76
11.56
12.99
14.38
14.21
15.14
17.73
18.03
17.54
6.16
4.06%
5.55%
—
6.51
Dividend per shkr
3.66
3.50
3.74
4.16
4.91
5.74
5.94
6.20
6.78
7.50
2.41
8.83%
7.43%
—
15.91
Div yield (avg)%
7.37
7.86
9.69
9.15
10.87
13.61
11.24
14.00
16.36
14.70
9.91
14.00
11.05
26
5.80
Payout ratio%
27.58
26.05
23.29
20.56
21.79
23.17
22.91
20.22
19.69
20.93
14.16
20.93
22.35
30
57.92
Shares (diluted)M
64.11
70.07
81.66
81.51
84.11
82.02
80.41
77.99
91.87
103.2
56.74
4.18%
5.26%
21
23.10
Buyback yield%
20.05
21.95
19.27
19.98
20.54
18.78
16.09
16.18
17.43
18.66
20.49
17.43
19.03
25
1.445
D/E ratiox
2.018
1.888
1.797
1.677
1.929
2.227
2.428
2.260
2.415
2.653
1.529
2.415
2.123
86
163.2
Enterprise valuekr M
899.2
814.3
831.3
763.5
724.3
808.2
829.1
787.7
720.7
691.6
667.0
(0.92%)
(3.67%)
94
607.5
LT debtkr M
597.9
607.5
668.4
679.1
764.5
767.0
773.5
755.4
803.9
928.5
51.09
3.96%
4.79%
13
Cost of revenue
8.75%
0.97×
Operating expenses
9.22%
1.01×
Property and equipment
21.02%
Spread over hurdle
12.52%