0.721
Revenuekr B
0.773
0.817
0.882
0.914
0.955
1.009
1.091
1.135
1.209
1.258
0.771
5.67%
5.53%
11
10.63
Revenue growth%
10.01
7.54
9.34
9.32
10.81
8.38
9.64
10.47
12.34
13.70
11.17
10.47
9.83
78
18.94
Gross margin%
18.03
19.77
22.21
19.66
22.21
20.37
19.38
20.07
22.59
23.61
15.37
20.37
20.22
33
2.91
Operating margin%
6.44
5.21
5.53
8.25
5.35
4.25
1.55
4.47
3.87
6.67
22.17
4.25
5.28
53
7.24
Net margin%
33.27
34.60
32.90
35.24
34.19
35.08
34.99
35.21
35.60
34.44
25.55
35.08
34.80
15
36.88
P/E ratio (avg)x
7.603
8.133
9.121
8.789
8.820
8.327
9.141
8.956
8.367
9.213
31.69
8.956
8.805
32
11.95
EV/EBITx
38.92
39.39
40.63
43.59
46.52
49.85
48.12
51.51
53.26
60.36
25.84
51.51
47.32
72
21.88
FCF yield (avg)%
18.36
20.58
19.96
20.14
22.96
22.16
20.57
21.94
21.57
21.12
5.32
21.57
20.85
26
28.32
FCF margin%
12.18
13.87
13.05
15.95
17.52
16.18
16.70
14.59
12.97
11.42
23.25
14.59
14.23
16
1.213
FCF / Net incomex
0.536
0.544
0.519
0.541
0.586
0.586
0.606
0.561
0.583
0.552
0.575
0.583
0.557
12
15.78
ROIC%
23.25
23.80
22.64
24.59
27.54
28.10
30.71
31.40
32.58
32.29
27.10
31.40
27.82
63
28.95
Return on equity%
23.28
22.94
22.68
20.37
19.42
17.91
20.61
22.76
24.32
25.30
11.53
22.76
22.72
28
28.35
Return on assets%
10.75
9.79
10.53
8.62
11.43
9.74
11.64
10.11
9.52
10.39
12.47
10.11
10.25
15
5.17
EPSkr
16.18
15.31
15.82
17.95
20.79
20.24
21.75
20.41
23.69
26.06
5.75
4.62%
4.39%
—
13.83
EPS growth%
30.64
30.61
28.26
29.34
28.13
26.10
27.93
28.17
30.73
30.44
18.21
28.17
28.80
27
15.92
Bookvalue per shkr
3.04
3.42
3.43
3.44
3.62
3.92
4.32
3.85
3.92
4.22
6.14
3.13%
2.70%
—
16.91
FCF per sharekr
9.41
7.96
7.01
6.06
5.24
5.23
4.68
4.69
4.21
4.13
2.95
(4.62%)
(9.07%)
—
8.05
Dividend per shkr
16.08
18.76
21.14
21.26
21.78
24.93
29.14
34.12
33.78
33.91
16.83
9.26%
9.39%
—
12.35
Div yield (avg)%
24.37
23.54
20.71
20.52
23.20
22.65
24.74
24.06
25.18
22.54
22.34
24.06
23.37
40
8.00
Payout ratio%
3.51
4.66
6.12
4.85
5.25
4.46
3.05
6.01
8.77
6.88
26.70
6.01
5.05
19
16.93
Shares (diluted)M
16.70
15.82
14.96
14.54
13.46
14.90
13.46
13.30
12.59
13.03
17.67
(0.65%)
(2.05%)
86
9.13
Buyback yield%
27.99
25.03
25.60
22.76
23.84
21.97
19.34
19.05
21.33
19.50
20.49
19.50
22.36
93
0.678
D/E ratiox
0.172
0.155
0.139
0.130
0.123
0.123
0.123
0.115
0.121
0.117
1.069
0.121
0.123
48
0.431
Enterprise valuekr B
1.758
1.722
1.806
1.751
2.002
2.375
2.437
2.832
2.984
3.101
0.659
9.15%
7.39%
54
0.091
LT debtkr B
0.644
0.662
0.783
0.768
0.866
1.027
1.051
1.169
1.228
1.399
0.287
10.08%
9.80%
59
Cost of revenue
5.09%
0.96×
Operating expenses
6.09%
1.05×
Cash and investments
14.74%
Spread over hurdle
16.03%