6.205
Revenuekr B
12.96
13.87
14.64
15.14
15.74
16.17
16.88
17.43
18.06
19.04
6.705
3.89%
4.27%
40
25.27
Revenue growth%
6.73
4.18
4.00
6.33
8.60
11.25
9.83
9.13
8.34
8.03
24.14
9.13
8.19
28
26.76
Gross margin%
32.04
32.38
33.89
31.23
28.98
26.51
25.11
23.63
23.85
20.86
28.84
23.85
27.75
86
6.88
Operating margin%
20.63
21.44
24.30
24.36
26.03
27.78
30.46
31.94
30.16
32.29
5.96
30.46
26.91
20
21.18
Net margin%
18.89
18.41
15.81
14.43
12.11
14.30
16.88
15.56
17.43
17.92
10.67
16.88
16.35
49
35.14
P/E ratio (avg)x
15.29
13.04
12.03
11.01
9.382
8.408
7.226
7.066
6.003
6.089
13.53
7.066
8.895
16
22.63
EV/EBITx
13.29
14.65
14.19
15.37
17.39
16.65
16.96
18.06
18.70
21.22
15.19
18.06
16.80
71
2.96
FCF yield (avg)%
32.15
32.35
31.01
30.10
30.68
31.53
29.06
26.73
24.32
21.74
28.55
26.73
30.39
54
15.01
FCF margin%
25.32
24.37
25.56
25.02
27.55
27.10
27.73
26.46
25.42
22.81
29.19
26.46
25.49
62
0.828
FCF / Net incomex
1.608
1.727
1.662
1.722
2.020
2.030
2.353
2.530
2.976
3.076
1.321
2.530
2.025
46
6.98
ROIC%
16.80
13.84
11.07
13.14
15.97
18.10
17.86
20.82
21.33
22.99
5.25
20.82
17.33
59
18.77
Return on equity%
23.88
22.85
22.43
21.11
18.95
17.55
15.90
15.09
13.16
13.66
8.16
15.09
18.25
94
25.80
Return on assets%
19.92
18.84
19.99
19.48
16.61
14.55
15.76
18.14
15.54
16.70
8.72
15.76
17.42
25
9.60
EPSkr
11.65
11.50
9.98
9.89
10.44
11.16
12.04
10.27
10.73
9.12
9.90
(2.67%)
(3.08%)
—
28.19
EPS growth%
17.36
18.94
21.56
18.88
21.33
23.51
26.02
24.99
22.50
19.98
8.66
23.51
21.45
90
15.04
Bookvalue per shkr
6.53
6.14
6.23
6.59
6.34
6.50
6.52
7.11
7.50
6.78
18.21
1.36%
0.72%
—
5.60
FCF per sharekr
15.61
16.65
18.51
20.31
20.79
20.40
20.67
22.20
21.33
19.71
6.56
(1.06%)
2.40%
—
11.08
Dividend per shkr
13.80
14.48
14.84
15.02
15.80
14.76
15.09
14.30
15.05
13.27
8.49
(3.43%)
(1.28%)
—
24.77
Div yield (avg)%
20.02
17.80
16.25
15.42
14.58
15.50
14.54
12.92
11.62
12.67
11.05
12.92
15.00
34
24.26
Payout ratio%
7.55
6.76
4.51
7.19
6.51
9.32
9.31
12.28
10.21
10.37
8.00
10.21
8.43
9
355.4
Shares (diluted)M
355.0
367.1
358.0
361.1
406.1
418.8
427.3
454.7
492.9
498.7
364.2
4.19%
4.69%
73
25.17
Buyback yield%
19.20
20.11
21.91
23.10
23.02
23.38
26.08
27.09
25.14
27.52
24.70
26.08
23.24
34
0.299
D/E ratiox
0.596
0.632
0.670
0.694
0.717
0.695
0.692
0.681
0.672
0.726
1.641
0.692
0.687
12
13.07
Enterprise valuekr B
16.32
15.37
15.56
17.01
19.18
19.03
21.78
24.31
22.84
22.32
14.53
3.08%
3.44%
81
7.947
LT debtkr B
5.736
5.769
5.268
5.056
5.071
5.535
6.229
6.553
6.369
6.340
1.525
4.57%
0.03%
33
Cost of revenue
4.35%
1.01×
Operating expenses
4.55%
1.03×
Goodwill & intangibles
15.43%
Spread over hurdle
63.75%