3.999
Revenuekr B
3.814
3.786
3.717
3.755
3.721
3.783
3.738
3.676
3.687
3.748
4.224
0.15%
(0.04%)
43
11.30
Revenue growth%
11.40
10.28
8.87
9.91
11.57
10.55
8.41
8.27
9.71
9.56
28.19
9.56
9.81
7
14.51
Gross margin%
9.23
9.42
7.90
10.77
11.31
12.72
12.53
13.33
12.93
12.04
4.61
12.72
11.67
47
22.99
Operating margin%
9.75
9.36
10.11
11.05
13.34
15.71
15.32
13.88
12.00
13.76
19.96
13.88
12.67
78
10.06
Net margin%
13.64
14.02
14.43
13.47
10.65
11.41
10.04
10.80
7.87
9.45
27.51
10.04
11.10
7
33.97
P/E ratio (avg)x
10.58
11.71
12.23
13.88
14.11
15.71
17.19
15.90
17.01
16.91
11.84
16.91
14.91
37
7.290
EV/EBITx
13.30
14.09
15.93
18.05
18.91
22.84
26.12
26.79
29.27
28.55
23.03
26.79
20.87
69
9.96
FCF yield (avg)%
5.91
5.44
5.23
5.67
4.91
6.12
7.20
7.35
8.49
9.86
13.57
7.35
6.01
9
14.96
FCF margin%
26.61
27.44
27.26
29.44
27.68
26.58
24.11
21.59
24.18
26.56
12.90
24.18
26.60
5
0.542
FCF / Net incomex
0.577
0.630
0.602
0.643
0.652
0.703
0.665
0.596
0.645
0.667
1.246
0.665
0.644
26
10.72
ROIC%
12.24
9.40
12.38
10.29
10.22
12.81
13.69
14.38
12.24
15.13
17.24
13.69
12.31
95
23.04
Return on equity%
5.82
8.33
10.33
12.17
13.72
12.55
11.61
10.72
8.59
10.25
8.54
10.72
10.53
81
8.30
Return on assets%
6.64
3.87
6.57
7.57
9.47
7.88
7.77
8.73
7.64
7.49
11.78
7.77
7.60
53
128.79
EPSkr
53.32
49.34
47.43
51.86
51.15
48.80
44.38
46.51
41.56
43.46
135.16
(3.21%)
(2.85%)
—
15.31
EPS growth%
24.71
26.09
28.31
30.36
30.77
28.30
29.71
32.45
31.38
31.96
19.19
31.38
30.03
21
111.90
Bookvalue per shkr
399.02
365.63
331.00
331.99
359.51
332.29
316.90
346.12
367.89
380.53
363.75
1.14%
0.20%
—
276.74
FCF per sharekr
152.39
130.93
121.63
130.03
118.34
119.56
102.04
87.33
76.96
67.41
329.79
(10.65%)
(9.20%)
—
186.39
Dividend per shkr
99.25
104.39
101.38
88.55
75.12
79.27
71.95
66.41
57.70
57.28
320.64
(5.28%)
(5.81%)
—
20.57
Div yield (avg)%
7.62
8.35
6.21
5.51
5.32
4.57
5.83
8.68
7.17
9.08
2.32
7.17
6.69
15
7.53
Payout ratio%
18.49
16.89
19.63
17.68
16.54
18.24
17.60
19.23
16.68
19.63
26.97
18.24
17.96
50
15.00
Shares (diluted)M
22.03
25.60
28.56
30.14
34.64
39.09
43.89
50.92
56.67
60.32
14.31
11.73%
11.23%
56
21.74
Buyback yield%
14.27
13.16
14.86
15.03
15.81
18.68
19.75
18.24
20.91
20.67
17.66
19.75
17.02
73
0.547
D/E ratiox
1.991
2.351
2.781
2.989
3.118
3.247
3.168
3.748
4.062
4.411
0.110
3.748
3.143
8
1.198
Enterprise valuekr B
1.131
1.269
1.431
1.339
1.330
1.414
1.277
1.315
1.232
1.402
4.023
1.06%
1.25%
18
2.123
LT debtkr B
4.813
5.384
5.506
5.807
5.600
5.394
5.260
5.427
5.634
5.827
1.349
0.80%
2.12%
75
Cost of revenue
(0.11%)
0.99×
Operating expenses
0.09%
1.01×
Goodwill & intangibles
15.09%
Spread over hurdle
(0.77%)