9.926
Revenuekr B
6.497
7.017
7.629
8.107
8.663
9.296
9.989
10.60
11.37
11.98
10.43
6.70%
7.17%
42
7.69
Revenue growth%
0.95
3.46
4.06
7.04
4.47
4.35
2.53
3.21
5.58
3.38
13.87
3.38
3.76
48
21.14
Gross margin%
2.74
0.74
0.40
2.20
4.93
2.96
4.74
6.19
7.97
8.55
11.54
6.19
3.85
85
11.31
Operating margin%
25.49
28.29
29.00
29.45
31.10
29.48
27.24
26.33
27.53
30.30
16.02
27.53
28.64
85
18.31
Net margin%
30.45
32.98
30.15
31.57
34.07
32.70
34.51
33.94
30.97
33.06
29.93
33.06
32.84
56
15.14
P/E ratio (avg)x
51.46
50.51
55.88
61.85
63.87
72.52
78.09
79.47
86.97
85.33
28.75
79.47
68.19
62
20.52
EV/EBITx
32.88
34.10
32.24
27.55
26.76
24.15
23.96
23.10
24.97
26.06
36.71
24.15
26.41
47
24.08
FCF yield (avg)%
10.61
12.77
12.90
14.94
16.94
15.90
13.89
16.34
18.57
18.05
17.44
16.34
15.42
84
26.16
FCF margin%
25.48
26.65
26.26
25.51
27.33
26.30
25.55
24.54
23.52
26.17
5.72
25.55
25.86
56
1.238
FCF / Net incomex
1.344
1.202
1.324
1.397
1.451
1.518
1.365
1.416
1.352
1.315
0.521
1.365
1.358
89
28.56
ROIC%
9.22
7.58
9.15
11.69
11.44
11.92
12.34
14.55
16.05
14.00
3.73
14.00
11.81
56
7.21
Return on equity%
20.31
20.26
21.31
22.31
23.39
22.20
21.71
19.16
17.52
16.79
14.61
19.16
20.81
43
5.56
Return on assets%
26.11
28.01
26.56
23.94
22.79
20.04
21.68
22.45
24.07
21.40
28.20
21.68
23.36
55
15.77
EPSkr
6.71
6.09
6.18
6.48
5.85
5.24
5.80
5.71
5.28
5.78
17.10
(0.25%)
(0.69%)
—
16.63
EPS growth%
10.32
8.94
10.15
9.67
11.83
13.15
11.48
10.79
10.92
9.62
2.58
10.92
10.55
61
31.55
Bookvalue per shkr
27.97
31.60
38.09
41.38
44.21
52.08
59.07
69.28
70.58
72.44
23.96
10.38%
11.81%
—
30.00
FCF per sharekr
24.30
25.85
28.08
28.01
31.28
32.98
38.77
45.72
45.14
46.44
37.08
8.22%
6.70%
—
33.91
Dividend per shkr
19.22
20.49
20.88
23.18
22.65
25.60
25.20
25.18
26.46
25.72
33.46
2.57%
3.59%
—
18.82
Div yield (avg)%
0.40
2.29
0.45
1.15
0.89
0.95
3.60
4.40
6.45
6.27
20.48
4.40
1.72
38
5.44
Payout ratio%
5.71
7.18
6.27
5.13
5.41
5.99
5.15
5.41
8.26
7.98
26.55
5.99
5.85
54
196.7
Shares (diluted)M
240.9
260.5
257.0
254.4
271.3
264.6
292.3
253.7
226.6
217.8
197.0
(4.30%)
(0.69%)
7
4.33
Buyback yield%
15.92
18.43
20.04
19.21
21.20
21.64
19.57
22.49
24.67
22.20
4.26
22.20
20.62
73
0.785
D/E ratiox
1.931
2.211
2.068
1.893
1.917
1.885
1.879
2.030
2.083
2.295
0.108
2.030
1.981
87
1.855
Enterprise valuekr B
5.932
5.536
5.269
5.257
5.293
5.570
4.891
4.646
3.984
3.481
3.616
(8.04%)
(5.30%)
37
1.803
LT debtkr B
2.836
3.140
3.209
3.288
3.383
3.363
3.284
3.001
2.874
3.009
4.709
(2.32%)
(0.34%)
74
Cost of revenue
7.17%
1.00×
Operating expenses
7.16%
1.00×
Goodwill & intangibles
20.34%
Spread over hurdle
(1.11%)