0.474
Revenuekr B
1.506
1.555
1.625
1.667
1.751
1.831
1.888
1.986
2.085
2.170
0.501
4.39%
3.99%
59
19.17
Revenue growth%
19.52
20.71
18.06
15.14
16.58
18.11
19.71
17.74
16.10
18.82
12.55
18.11
18.09
32
17.17
Gross margin%
17.44
15.75
17.43
18.48
16.99
18.30
17.68
15.85
17.32
14.38
26.14
17.32
17.38
71
19.13
Operating margin%
15.13
16.18
13.21
15.34
13.77
14.48
11.89
13.32
12.17
13.01
21.24
13.01
13.55
31
12.98
Net margin%
11.91
12.91
13.34
12.44
11.00
12.78
14.48
14.88
17.46
19.20
18.38
14.88
13.13
41
18.53
P/E ratio (avg)x
37.72
39.59
46.95
45.29
48.92
54.38
56.94
65.55
72.42
86.51
28.76
65.55
51.65
93
7.965
EV/EBITx
8.702
8.540
8.029
7.578
7.238
7.961
8.741
8.161
7.418
7.277
24.24
7.961
7.995
16
15.12
FCF yield (avg)%
1.42
0.40
1.15
0.40
0.40
0.40
2.07
4.45
3.67
2.19
29.59
2.19
1.28
62
13.55
FCF margin%
31.94
34.67
35.51
32.95
33.61
34.68
33.61
31.32
28.72
29.97
23.25
31.32
33.28
34
0.617
FCF / Net incomex
2.272
2.184
2.362
2.288
2.325
2.528
2.348
2.164
2.047
2.201
0.848
2.201
2.280
64
2.34
ROIC%
22.34
21.42
22.97
22.28
23.59
25.64
24.83
27.70
29.51
28.33
27.30
27.70
24.21
39
14.23
Return on equity%
8.22
9.98
12.45
13.38
15.44
17.62
19.11
18.52
19.68
20.89
22.65
19.11
16.53
68
16.01
Return on assets%
4.76
5.61
7.68
7.81
10.31
7.67
8.29
9.81
10.29
11.11
20.89
9.81
8.05
45
2.13
EPSkr
3.43
3.39
3.32
3.15
3.41
3.39
3.65
3.82
4.02
4.37
2.35
5.11%
1.51%
—
23.31
EPS growth%
8.51
8.78
8.34
8.45
8.93
8.19
7.99
8.76
8.55
8.60
2.67
8.55
8.53
11
2.01
Bookvalue per shkr
1.80
1.73
1.55
1.54
1.67
1.71
1.68
1.81
1.99
2.21
4.03
5.79%
1.29%
—
2.52
FCF per sharekr
4.76
4.58
4.27
4.64
4.21
4.36
4.20
4.14
4.30
4.46
2.98
1.16%
(0.21%)
—
6.23
Dividend per shkr
4.55
4.37
4.33
4.63
5.11
5.80
6.32
7.02
6.92
6.61
2.68
5.26%
3.52%
—
6.58
Div yield (avg)%
18.63
18.58
16.67
17.99
20.08
22.73
24.70
25.58
28.09
27.47
24.10
25.58
21.41
67
24.69
Payout ratio%
23.49
23.05
22.80
25.68
25.28
27.34
27.34
24.60
26.92
26.80
9.69
26.92
25.48
31
113.0
Shares (diluted)M
97.06
87.05
86.94
85.26
91.23
99.00
98.48
98.24
98.36
103.7
116.8
2.60%
0.56%
18
24.53
Buyback yield%
11.03
8.85
7.77
7.23
5.20
2.29
3.41
0.68
1.76
0.44
21.83
1.76
4.31
52
0.259
D/E ratiox
1.541
1.598
1.688
1.718
2.014
2.367
2.498
2.580
2.829
3.272
0.777
2.580
2.191
58
0.920
Enterprise valuekr B
1.741
1.646
1.723
1.518
1.372
1.492
1.482
1.306
1.247
1.374
0.335
0.04%
(1.57%)
79
1.672
LT debtkr B
1.479
1.482
1.392
1.612
1.692
1.795
2.005
1.927
2.023
2.333
1.969
6.64%
4.30%
31
Cost of revenue
3.99%
1.00×
Operating expenses
3.29%
0.93×
Property and equipment
16.48%
Cash and investments
15.75%
Spread over hurdle
(4.39%)