0.139
Revenuekr B
0.980
1.032
1.077
1.151
1.191
1.226
1.309
1.357
1.418
1.483
0.148
4.48%
4.74%
73
14.71
Revenue growth%
7.09
5.57
8.42
7.15
5.87
6.57
6.76
7.63
4.63
2.60
2.43
6.57
6.67
35
13.11
Gross margin%
26.59
29.57
31.12
28.56
28.17
30.57
33.47
30.79
28.76
30.85
10.72
30.79
30.07
20
23.52
Operating margin%
3.15
5.65
3.54
3.36
0.82
3.50
4.42
4.34
4.07
6.88
27.95
4.34
3.80
20
15.38
Net margin%
23.71
21.40
20.91
20.56
21.25
18.27
18.82
21.59
18.94
16.69
23.87
18.82
20.73
15
7.258
P/E ratio (avg)x
5.272
4.568
4.480
4.245
4.232
3.931
3.955
4.309
4.167
4.246
33.89
4.167
4.245
53
7.898
EV/EBITx
20.18
20.51
18.33
16.83
16.04
15.65
13.82
13.56
13.31
12.61
31.16
13.56
15.84
13
27.77
FCF yield (avg)%
10.85
10.01
9.82
10.84
12.12
9.93
10.36
13.14
15.88
13.34
24.42
13.14
10.85
86
25.53
FCF margin%
10.57
12.25
14.94
13.94
16.90
17.45
17.56
19.28
19.35
17.86
6.15
17.86
17.18
48
1.666
FCF / Net incomex
0.523
0.542
0.603
0.667
0.788
0.802
0.935
1.012
1.101
1.301
0.320
1.012
0.795
56
15.17
ROIC%
17.56
20.36
17.55
16.44
18.49
16.65
16.30
18.31
15.85
13.52
24.93
16.30
17.10
92
13.03
Return on equity%
33.75
34.40
32.02
29.77
31.50
33.61
35.53
37.26
36.63
33.95
16.29
35.53
33.85
45
4.33
Return on assets%
32.24
30.56
30.58
30.79
29.18
27.68
28.52
29.54
30.20
32.94
9.07
29.54
30.38
75
1.63
EPSkr
1.67
1.65
1.79
2.07
2.40
2.31
2.70
2.56
2.75
2.89
1.73
3.79%
6.15%
—
25.25
EPS growth%
0.40
3.10
1.66
0.40
0.40
1.75
1.76
2.82
3.96
1.75
5.95
1.76
1.75
92
1.96
Bookvalue per shkr
0.57
0.55
0.51
0.57
0.62
0.68
0.75
0.83
0.84
0.93
0.68
8.24%
4.39%
—
1.80
FCF per sharekr
0.31
0.31
0.31
0.34
0.35
0.32
0.32
0.33
0.33
0.34
1.47
(0.51%)
1.21%
—
1.11
Dividend per shkr
0.59
0.64
0.56
0.50
0.47
0.44
0.39
0.41
0.38
0.32
1.46
(7.32%)
(5.44%)
—
19.50
Div yield (avg)%
29.91
29.61
28.66
28.59
26.91
29.00
29.78
30.30
31.70
32.13
2.53
30.30
29.70
63
2.58
Payout ratio%
12.54
13.09
15.50
16.18
16.87
19.42
17.17
17.13
19.15
17.85
7.24
17.85
17.00
68
334.6
Shares (diluted)M
336.8
311.3
301.5
299.7
289.5
268.1
294.4
283.6
260.6
293.1
329.0
0.25%
(0.77%)
55
17.34
Buyback yield%
12.35
14.09
11.65
10.66
12.63
10.06
9.42
11.50
11.30
8.78
2.59
10.06
11.40
49
0.740
D/E ratiox
1.273
1.401
1.434
1.576
1.787
1.805
1.908
1.871
2.024
2.370
1.762
1.908
1.796
35
0.384
Enterprise valuekr B
1.601
1.818
1.742
1.803
2.032
2.332
2.380
2.638
2.479
2.419
0.207
3.54%
4.99%
78
0.295
LT debtkr B
1.801
2.026
2.085
2.272
2.179
2.376
2.508
2.853
3.028
3.051
0.081
6.96%
6.62%
27
Cost of revenue
4.84%
1.01×
Operating expenses
4.01%
0.93×
Property and equipment
14.54%