4.414
Revenuekr B
3.110
3.274
3.468
3.746
4.051
4.423
4.660
5.050
5.435
5.751
4.668
7.26%
7.02%
58
29.54
Revenue growth%
17.62
20.61
19.24
18.75
15.97
15.43
13.44
16.24
15.72
17.63
5.16
15.72
16.93
57
15.41
Gross margin%
21.09
20.74
18.05
18.20
18.55
18.33
16.20
16.66
18.28
19.40
8.83
18.28
18.31
25
12.27
Operating margin%
7.37
9.52
7.55
7.45
8.47
7.12
4.71
6.10
4.41
5.91
24.95
5.91
7.24
12
6.14
Net margin%
31.90
29.97
30.03
31.02
30.03
30.50
29.18
31.87
29.94
28.30
15.50
29.94
30.03
21
6.314
P/E ratio (avg)x
52.84
59.30
66.81
80.08
95.96
96.33
93.75
102.5
115.8
132.2
35.74
102.5
94.85
72
8.356
EV/EBITx
37.28
35.09
31.80
32.55
36.33
36.98
35.63
33.88
37.90
34.99
26.67
35.63
35.36
44
20.00
FCF yield (avg)%
31.61
31.00
33.13
31.65
31.85
29.07
27.96
29.46
27.55
30.12
6.37
29.07
30.56
31
22.70
FCF margin%
17.69
15.66
15.76
15.90
18.75
21.11
19.89
22.51
24.40
21.78
10.87
21.78
19.32
89
1.716
FCF / Net incomex
0.259
0.286
0.281
0.311
0.329
0.370
0.398
0.389
0.351
0.382
0.715
0.382
0.340
10
20.98
ROIC%
20.17
21.89
19.87
16.96
19.93
19.03
20.14
19.25
18.49
20.35
3.42
19.25
19.90
57
29.40
Return on equity%
24.19
24.08
26.03
24.23
24.61
23.58
23.06
21.41
23.03
20.51
7.16
23.03
23.83
27
14.29
Return on assets%
6.33
3.72
4.81
3.71
4.26
1.58
0.40
0.88
0.56
0.75
10.43
0.75
2.64
77
24.46
EPSkr
38.18
38.54
38.68
46.13
48.06
47.82
56.27
59.27
63.23
68.54
26.73
7.36%
6.08%
—
15.14
EPS growth%
11.17
12.93
10.35
7.99
9.38
7.03
6.52
9.42
10.07
8.61
25.98
8.61
9.40
14
25.72
Bookvalue per shkr
25.99
27.40
31.16
34.12
32.66
36.97
39.80
37.38
35.15
36.46
32.41
2.22%
3.57%
—
5.71
FCF per sharekr
26.60
25.65
24.17
25.58
24.28
26.23
28.50
29.08
29.89
33.90
28.88
6.90%
2.73%
—
15.60
Dividend per shkr
36.90
38.44
41.63
43.33
49.91
55.85
57.13
59.98
69.12
76.22
28.49
8.84%
7.34%
—
16.82
Div yield (avg)%
22.21
19.63
20.67
19.13
18.86
19.99
22.39
25.05
25.41
25.92
23.96
25.05
21.44
26
6.68
Payout ratio%
9.32
11.42
10.11
10.17
13.15
11.40
11.64
14.19
12.89
13.02
22.57
12.89
11.53
87
83.41
Shares (diluted)M
118.1
119.1
114.9
112.1
111.8
114.0
107.3
106.8
124.0
121.3
84.39
1.65%
1.63%
35
5.40
Buyback yield%
17.14
16.58
14.07
14.26
15.25
12.86
11.91
14.41
14.84
13.37
21.65
13.37
14.34
25
0.267
D/E ratiox
1.112
1.296
1.368
1.357
1.398
1.407
1.461
1.628
1.917
2.005
0.659
1.628
1.402
51
1.965
Enterprise valuekr B
2.138
2.103
2.352
2.652
2.890
3.121
3.057
2.979
2.883
3.238
1.944
2.30%
3.56%
52
4.741
LT debtkr B
5.132
5.289
4.668
4.330
4.550
4.018
3.982
4.049
4.311
4.603
6.587
0.23%
(2.34%)
48
Cost of revenue
6.79%
0.98×
Operating expenses
8.04%
1.10×
Spread over hurdle
(3.76%)