11.43
Revenuekr B
12.49
12.66
12.90
13.27
13.86
14.22
14.83
15.17
15.24
15.81
12.38
2.66%
2.61%
86
27.54
Revenue growth%
8.09
10.85
9.21
9.61
11.73
11.81
13.56
16.06
14.67
16.98
26.96
14.67
11.77
6
25.94
Gross margin%
7.76
7.97
10.10
8.58
6.69
8.47
10.85
9.83
11.99
11.72
14.26
10.85
9.20
17
25.57
Operating margin%
4.38
4.51
1.74
1.53
2.91
3.45
2.98
2.41
4.63
6.45
23.65
3.45
3.21
39
27.02
Net margin%
5.02
7.73
4.93
4.81
3.08
4.05
1.37
0.40
0.40
0.40
5.94
0.40
3.57
15
37.31
P/E ratio (avg)x
23.16
20.70
23.11
24.36
23.94
26.63
26.17
25.13
22.68
22.02
6.421
25.13
23.55
59
15.71
EV/EBITx
32.35
34.27
38.02
39.53
36.52
37.80
40.58
39.75
44.94
50.28
18.85
40.58
38.77
90
26.77
FCF yield (avg)%
10.51
10.63
12.84
10.83
11.85
10.63
8.09
7.60
5.67
4.05
29.82
7.60
10.57
71
7.01
FCF margin%
6.09
7.56
8.87
9.63
9.80
12.13
13.07
11.57
12.16
12.08
27.28
12.13
10.68
41
0.949
FCF / Net incomex
1.501
1.572
1.667
1.680
1.716
1.642
1.931
2.264
2.382
2.584
1.535
2.264
1.698
32
24.31
ROIC%
0.40
0.66
2.38
4.62
4.95
3.38
0.40
0.40
2.76
2.42
10.47
2.42
2.40
63
28.87
Return on equity%
13.27
10.75
8.17
7.60
10.60
8.44
7.01
4.41
3.78
6.36
27.46
6.36
7.89
76
9.99
Return on assets%
25.72
22.77
21.86
23.40
24.78
24.34
22.77
25.10
24.65
25.04
14.25
24.65
24.49
38
18.15
EPSkr
14.67
15.64
15.14
15.50
15.22
15.89
14.35
13.76
11.95
11.45
19.23
(5.53%)
(3.63%)
—
20.76
EPS growth%
17.11
17.69
16.96
16.30
16.28
13.80
13.08
15.36
12.92
10.43
4.48
13.08
15.82
23
31.88
Bookvalue per shkr
51.82
56.57
66.97
70.42
76.63
84.84
91.26
88.58
98.15
100.28
26.39
5.53%
7.28%
—
22.30
FCF per sharekr
31.80
29.49
32.20
31.35
28.03
24.35
24.81
24.07
22.29
23.55
25.15
(3.42%)
(4.13%)
—
13.93
Dividend per shkr
11.31
12.79
12.85
12.70
13.99
14.13
14.73
17.21
17.70
19.49
21.19
6.85%
7.28%
—
2.59
Div yield (avg)%
10.98
9.74
12.54
9.73
7.93
10.49
13.39
15.55
18.04
19.73
20.55
15.55
11.76
76
9.42
Payout ratio%
1.38
0.40
0.40
0.40
2.89
1.00
0.40
0.40
0.70
1.56
10.73
0.70
0.55
10
198.0
Shares (diluted)M
210.9
228.0
215.1
192.1
178.7
173.5
180.9
157.8
148.0
146.7
190.1
(3.87%)
(3.15%)
5
9.53
Buyback yield%
17.90
15.52
17.83
17.22
19.32
20.65
18.75
21.16
20.43
21.78
24.96
20.65
19.04
52
0.923
D/E ratiox
1.039
1.032
1.055
1.117
1.029
1.088
1.168
1.144
1.089
0.959
0.145
1.089
1.072
75
3.646
Enterprise valuekr B
14.01
16.00
16.91
19.24
22.65
24.89
26.69
26.69
31.54
33.83
4.182
8.36%
9.52%
48
10.73
LT debtkr B
5.557
4.985
5.137
4.843
4.296
4.026
4.266
4.001
3.712
4.009
11.93
(1.37%)
(2.74%)
80
Cost of revenue
2.62%
1.00×
Operating expenses
3.26%
1.07×
Goodwill & intangibles
15.63%
Spread over hurdle
58.47%