3.594
Revenuekr B
6.529
6.494
6.423
6.487
6.712
6.880
6.899
6.804
6.771
6.878
3.688
0.49%
0.56%
11
16.83
Revenue growth%
8.76
9.13
8.23
11.21
12.63
14.95
13.74
16.05
17.07
18.07
13.64
16.05
13.18
82
16.96
Gross margin%
18.04
15.38
13.63
11.88
10.16
10.61
12.88
13.04
14.97
12.26
16.14
12.88
12.96
47
6.26
Operating margin%
9.15
6.76
6.40
5.13
4.61
2.00
1.14
0.40
2.29
4.13
8.88
2.00
4.37
69
6.35
Net margin%
4.61
6.71
4.60
2.43
1.99
0.40
0.40
0.40
3.37
1.66
18.82
0.40
2.21
41
11.71
P/E ratio (avg)x
28.07
29.64
26.91
26.65
27.77
24.06
21.70
20.35
17.94
17.02
9.704
20.35
25.36
45
12.74
EV/EBITx
12.67
12.25
11.41
10.48
9.696
9.439
8.105
7.952
7.143
6.754
8.933
7.952
9.567
64
16.19
FCF yield (avg)%
9.51
11.66
14.42
11.61
14.37
15.01
16.66
15.81
15.99
18.31
15.52
15.99
14.71
32
13.14
FCF margin%
13.85
12.21
12.51
12.82
13.37
11.46
13.40
15.99
13.96
13.91
26.85
13.91
13.38
76
1.011
FCF / Net incomex
0.151
0.137
0.145
0.152
0.160
0.164
0.157
0.141
0.141
0.127
1.412
0.141
0.148
8
4.19
ROIC%
32.11
33.45
33.98
31.51
30.35
27.89
26.87
25.58
27.38
30.01
2.10
27.38
30.18
34
20.26
Return on equity%
6.01
3.03
4.12
2.52
3.71
5.41
2.97
3.13
0.55
2.52
26.66
2.97
3.08
31
20.86
Return on assets%
18.23
17.02
17.71
15.75
17.15
16.82
17.05
17.59
19.96
18.58
9.64
17.59
17.37
9
24.98
EPSkr
8.54
7.72
6.66
6.40
5.81
5.80
4.90
5.01
5.16
4.62
27.89
(4.50%)
(7.37%)
—
23.10
EPS growth%
27.47
24.70
23.08
24.29
25.69
24.75
25.84
23.09
21.25
21.66
28.53
23.09
24.49
77
22.16
Bookvalue per shkr
35.96
36.04
34.98
39.17
41.68
40.65
40.12
38.28
40.53
45.34
26.97
1.70%
1.73%
—
9.13
FCF per sharekr
47.24
55.48
62.99
74.68
79.31
84.78
96.15
95.14
108.86
126.34
20.24
9.76%
11.07%
—
25.63
Dividend per shkr
40.92
46.05
50.10
57.43
64.11
71.54
79.17
80.58
93.56
107.52
23.37
10.90%
11.77%
—
26.46
Div yield (avg)%
8.26
8.09
7.88
6.88
9.27
11.23
9.40
8.74
11.43
12.73
24.94
11.23
9.00
94
4.29
Payout ratio%
14.62
15.96
18.00
17.48
15.30
16.85
14.12
14.69
12.93
14.97
17.76
14.69
15.14
39
45.72
Shares (diluted)M
56.07
58.02
67.42
64.87
74.73
82.41
78.18
90.22
98.14
104.3
46.28
6.89%
6.30%
44
24.33
Buyback yield%
22.45
19.79
20.69
20.93
18.46
16.17
15.60
16.71
14.27
14.16
8.66
15.60
17.59
25
0.730
D/E ratiox
1.854
1.929
2.161
2.423
2.709
2.865
3.097
3.258
3.778
3.961
0.137
3.258
2.787
80
4.598
Enterprise valuekr B
2.981
3.156
3.044
3.411
3.782
4.517
5.175
6.168
6.579
7.375
1.491
14.29%
9.58%
55
1.651
LT debtkr B
4.424
4.370
4.209
4.767
4.736
5.199
6.108
5.751
6.646
7.175
3.612
8.66%
5.23%
34
Cost of revenue
0.56%
1.00×
Operating expenses
1.28%
1.07×
Cash and investments
19.43%
Spread over hurdle
20.06%