2.319
Revenuekr B
1.105
1.189
1.277
1.332
1.386
1.502
1.572
1.682
1.760
1.860
2.489
6.06%
5.91%
77
3.60
Revenue growth%
30.32
30.63
29.35
27.69
28.77
26.94
28.94
29.25
29.60
32.04
12.72
29.25
29.30
52
15.55
Gross margin%
1.61
1.12
0.40
1.63
4.08
6.12
7.49
4.96
6.78
7.57
17.98
6.78
4.52
16
13.13
Operating margin%
6.68
4.47
4.20
2.66
3.30
1.20
1.36
3.16
4.25
4.14
19.04
3.16
3.72
29
29.64
Net margin%
18.49
20.60
21.50
22.03
22.91
22.14
24.72
21.86
20.69
20.64
9.64
21.86
21.68
15
13.89
P/E ratio (avg)x
24.36
23.93
26.49
28.41
30.83
36.08
41.40
47.63
44.54
43.47
7.068
43.47
33.46
47
26.29
EV/EBITx
30.78
31.07
26.71
28.99
25.64
25.22
24.26
21.80
20.71
20.97
16.81
21.80
25.43
73
4.69
FCF yield (avg)%
21.09
20.65
18.19
19.67
19.71
22.64
22.50
24.00
24.55
22.36
22.39
22.64
21.72
6
2.89
FCF margin%
30.23
30.75
33.07
34.31
34.11
36.37
34.05
32.75
31.94
29.01
12.20
32.75
32.91
7
0.716
FCF / Net incomex
0.945
0.882
0.916
0.981
1.060
1.190
1.075
1.117
1.176
1.204
0.352
1.176
1.068
20
7.37
ROIC%
31.35
32.85
34.89
33.23
32.04
33.91
32.33
30.71
31.91
31.66
24.15
31.91
32.19
35
2.71
Return on equity%
27.37
30.36
29.44
27.84
25.16
23.95
22.30
22.67
24.92
22.04
26.44
22.67
25.04
47
12.64
Return on assets%
29.37
32.14
33.73
31.43
32.55
35.29
38.23
36.63
39.51
40.34
18.34
38.23
34.51
85
7.27
EPSkr
3.63
3.42
3.26
2.98
3.02
2.82
2.71
2.61
2.75
3.04
7.68
0.18%
(0.89%)
—
29.97
EPS growth%
4.82
3.68
4.28
2.48
0.40
0.74
1.66
0.40
1.21
0.40
19.02
0.74
1.44
70
2.25
Bookvalue per shkr
6.45
6.66
6.93
6.27
5.94
6.68
6.39
7.13
7.56
7.88
4.69
5.82%
2.55%
—
3.97
FCF per sharekr
6.43
7.39
8.37
8.16
9.50
10.39
11.27
12.64
14.33
14.53
7.02
8.88%
9.14%
—
6.16
Dividend per shkr
3.36
3.41
3.56
3.13
3.13
3.35
3.54
3.83
4.03
4.21
2.12
6.11%
2.67%
—
18.02
Div yield (avg)%
15.60
17.80
20.76
18.30
21.27
23.81
24.24
25.89
26.89
23.93
15.86
24.24
22.54
7
15.68
Payout ratio%
27.47
30.33
27.67
25.30
24.42
22.69
20.89
21.60
21.39
22.68
10.89
21.60
23.55
50
261.6
Shares (diluted)M
329.2
341.3
355.1
402.2
373.4
402.3
428.1
400.9
434.8
453.5
275.6
3.96%
2.90%
71
10.25
Buyback yield%
10.80
9.33
9.95
12.64
10.79
8.57
10.22
11.52
10.81
10.57
7.73
10.57
10.68
66
1.088
D/E ratiox
1.135
1.086
1.058
1.023
1.117
1.242
1.262
1.206
1.353
1.353
1.406
1.262
1.171
73
0.929
Enterprise valuekr B
1.043
1.139
1.061
1.155
1.064
1.036
1.021
1.130
1.148
1.287
1.045
3.88%
1.37%
41
1.166
LT debtkr B
2.721
2.623
3.064
3.455
4.052
4.028
4.026
4.579
5.424
5.450
0.931
6.11%
7.38%
8
Cost of revenue
5.88%
1.00×
Operating expenses
6.46%
1.05×
Property and equipment
21.84%
Spread over hurdle
(5.75%)