0.935
Revenuekr B
0.871
0.931
1.016
1.092
1.186
1.293
1.418
1.525
1.651
1.810
0.991
8.82%
8.44%
28
15.89
Revenue growth%
20.50
17.52
16.73
13.90
13.27
15.66
17.83
19.77
19.33
19.43
13.32
19.33
17.67
9
28.01
Gross margin%
11.55
13.04
15.83
15.47
17.98
19.91
21.57
24.03
21.48
20.07
10.77
21.48
18.94
87
8.00
Operating margin%
0.40
0.40
2.54
3.31
5.27
8.12
9.43
10.84
8.43
7.46
25.05
8.43
6.36
80
28.83
Net margin%
19.36
19.33
21.20
21.64
21.15
22.20
21.93
20.71
18.45
18.80
6.82
20.71
20.93
87
24.35
P/E ratio (avg)x
32.40
29.01
27.52
29.12
32.09
30.99
32.60
29.13
26.36
25.05
34.09
29.13
29.13
83
30.19
EV/EBITx
25.05
27.37
27.89
29.74
34.61
36.65
38.11
38.68
38.45
39.14
32.49
38.45
35.63
81
15.65
FCF yield (avg)%
8.59
8.20
9.90
10.84
8.14
5.92
7.97
9.58
7.28
9.43
15.38
7.97
8.40
65
29.33
FCF margin%
12.83
13.90
16.73
19.50
16.50
18.22
16.30
18.41
16.12
16.64
10.73
16.64
16.57
59
1.758
FCF / Net incomex
0.458
0.458
0.513
0.494
0.498
0.546
0.572
0.596
0.582
0.575
0.951
0.575
0.530
34
2.34
ROIC%
14.02
13.50
16.30
18.44
19.49
22.15
19.37
17.05
14.10
16.10
19.08
17.05
16.68
53
4.67
Return on equity%
15.49
14.80
12.08
9.93
8.36
9.67
7.78
6.04
4.38
6.94
23.42
6.94
9.01
37
28.44
Return on assets%
10.56
8.90
9.62
10.58
8.80
8.16
5.59
7.15
5.27
3.87
8.95
5.59
8.48
80
5.99
EPSkr
8.85
8.47
9.06
7.86
7.53
6.65
6.00
6.50
5.54
5.79
6.51
(5.11%)
(4.90%)
—
29.27
EPS growth%
9.02
9.21
10.62
11.34
13.49
15.76
17.27
17.42
17.03
18.57
19.09
17.27
14.63
29
4.41
Bookvalue per shkr
16.79
16.75
19.22
20.06
21.85
25.51
29.45
32.69
36.01
35.31
14.90
10.08%
7.91%
—
13.66
FCF per sharekr
11.57
11.99
13.26
13.84
14.35
17.19
17.55
19.15
20.20
23.66
5.77
10.52%
8.73%
—
6.36
Dividend per shkr
14.15
14.71
15.66
16.12
14.98
13.94
13.85
15.07
14.70
16.75
4.09
2.25%
2.74%
—
18.96
Div yield (avg)%
10.63
13.02
15.79
14.13
12.77
9.85
10.59
10.58
8.70
7.51
11.34
9.85
10.61
49
27.43
Payout ratio%
13.22
12.14
10.96
8.01
10.75
7.77
10.02
11.64
9.32
11.80
15.83
10.02
10.86
23
49.29
Shares (diluted)M
48.65
48.57
48.64
51.86
53.15
56.76
56.55
58.32
57.01
53.82
50.84
0.25%
1.49%
22
26.44
Buyback yield%
2.98
5.74
3.18
3.00
0.48
0.40
1.60
4.16
4.86
6.31
25.24
4.16
3.09
64
0.444
D/E ratiox
0.760
0.776
0.910
0.857
0.817
0.803
0.931
1.062
1.179
1.156
0.285
1.062
0.883
84
1.161
Enterprise valuekr B
1.344
1.471
1.631
1.575
1.674
1.900
2.075
1.992
1.820
1.809
1.156
1.56%
2.95%
35
1,148
LT debtkr M
744.1
738.7
768.1
723.4
716.6
727.3
694.3
649.3
569.2
560.8
966.4
(4.78%)
(3.89%)
65
Cost of revenue
8.44%
1.00×
Operating expenses
8.30%
0.99×
Property and equipment
16.88%
Spread over hurdle
(0.69%)