2.559
Revenuekr B
3.356
3.429
3.540
3.635
3.705
3.709
3.689
3.782
3.884
3.978
2.758
1.44%
1.65%
63
19.03
Revenue growth%
0.40
2.85
3.18
1.21
0.40
0.96
0.72
0.40
1.92
4.64
19.10
0.96
1.09
85
13.54
Gross margin%
4.96
3.08
1.57
4.50
6.40
5.35
6.27
6.85
4.35
6.68
23.83
6.27
5.15
12
4.31
Operating margin%
30.18
29.28
27.98
29.88
30.02
32.53
32.64
35.61
37.31
37.00
13.30
35.61
31.36
50
18.65
Net margin%
27.11
24.52
24.17
23.25
20.92
19.62
20.27
18.93
18.76
16.29
12.19
18.93
20.59
20
25.99
P/E ratio (avg)x
28.97
27.69
26.75
29.59
32.36
32.05
37.22
35.88
37.50
43.04
17.94
37.22
32.20
68
12.82
EV/EBITx
38.59
41.02
39.50
43.54
42.68
44.67
46.31
43.85
40.76
44.10
20.02
44.10
43.11
29
12.35
FCF yield (avg)%
11.98
14.10
12.65
14.83
15.41
17.11
18.84
20.22
23.03
24.95
14.56
20.22
16.26
38
8.51
FCF margin%
3.08
0.61
2.29
1.26
1.89
4.36
1.93
2.83
4.54
3.91
14.28
3.91
2.56
46
0.913
FCF / Net incomex
1.701
1.587
1.553
1.644
1.520
1.631
1.599
1.607
1.725
1.940
1.286
1.631
1.619
46
12.06
ROIC%
2.99
1.68
2.92
3.88
5.70
8.15
10.48
8.07
10.91
11.09
17.41
10.48
6.89
15
23.84
Return on equity%
20.78
23.57
23.81
24.60
26.47
25.47
28.38
29.90
31.79
31.47
28.69
29.90
25.97
18
19.55
Return on assets%
29.71
29.00
30.07
32.80
31.25
30.86
29.11
31.31
28.48
29.74
28.91
29.74
29.91
85
12.73
EPSkr
9.40
10.61
12.28
12.11
11.73
11.36
11.29
11.40
12.62
15.06
13.04
5.13%
6.06%
—
21.25
EPS growth%
23.75
21.92
23.24
25.70
26.49
24.76
24.31
23.46
21.92
21.65
17.26
23.46
23.60
49
8.68
Bookvalue per shkr
5.57
5.71
4.84
4.68
4.75
4.21
3.63
3.84
3.85
3.32
7.19
(6.90%)
(4.94%)
—
10.59
FCF per sharekr
21.77
24.65
27.55
29.79
32.76
31.35
30.25
28.59
26.63
30.47
9.14
(1.44%)
4.88%
—
10.27
Dividend per shkr
12.93
12.75
14.42
15.55
14.94
17.08
17.62
20.79
20.98
24.11
9.69
10.04%
6.23%
—
20.22
Div yield (avg)%
9.94
9.43
11.57
10.60
7.83
6.44
5.56
5.48
5.02
3.88
8.59
5.48
7.14
63
10.36
Payout ratio%
14.78
14.73
12.75
13.06
15.28
17.68
15.01
17.67
17.60
19.83
16.12
17.67
15.14
22
120.7
Shares (diluted)M
155.9
180.1
184.1
211.0
211.6
248.3
253.8
273.6
300.1
356.2
118.6
10.98%
9.14%
9
28.82
Buyback yield%
19.59
21.87
20.61
21.44
22.82
22.75
24.04
25.24
26.57
28.09
28.49
25.24
22.79
27
0.891
D/E ratiox
1.233
1.299
1.307
1.321
1.412
1.447
1.529
1.403
1.336
1.191
0.873
1.403
1.328
66
2.302
Enterprise valuekr B
2.658
2.896
3.056
3.579
3.495
3.610
3.561
3.775
3.897
4.533
1.815
5.34%
6.34%
18
1.867
LT debtkr B
2.831
2.763
2.736
2.513
2.737
2.776
2.854
3.051
3.352
3.628
0.560
5.80%
2.82%
90
Cost of revenue
1.65%
1.00×
Operating expenses
2.20%
1.06×
Goodwill & intangibles
19.55%
Spread over hurdle
(0.35%)