1.803
Revenuekr B
2.319
2.396
2.443
2.496
2.617
2.781
2.863
2.909
3.059
3.129
1.843
3.64%
3.39%
10
4.12
Revenue growth%
17.11
16.24
16.40
17.06
19.79
21.65
23.17
25.92
24.02
26.56
17.52
24.02
20.72
43
20.59
Gross margin%
20.82
18.10
20.60
20.72
20.69
21.90
20.45
21.98
19.02
19.86
3.17
20.45
20.65
32
16.89
Operating margin%
6.36
8.69
10.62
13.20
12.47
11.47
10.16
10.64
10.00
7.74
4.00
10.16
10.39
31
28.58
Net margin%
0.40
1.17
4.05
1.16
3.64
1.10
3.63
2.59
0.43
3.26
5.98
2.59
1.88
47
16.64
P/E ratio (avg)x
24.04
25.39
26.01
28.36
26.06
24.00
20.99
18.04
16.15
17.18
33.62
18.04
24.02
43
28.66
EV/EBITx
24.42
28.55
28.57
28.77
33.00
32.52
33.18
33.39
33.09
32.14
16.10
33.09
32.33
72
9.61
FCF yield (avg)%
8.27
10.86
12.40
11.56
14.40
12.19
14.68
13.48
12.98
11.04
29.29
12.98
12.30
41
5.59
FCF margin%
16.88
17.40
14.94
17.37
19.70
20.03
20.47
17.62
16.33
18.27
8.20
18.27
17.51
57
0.560
FCF / Net incomex
1.405
1.291
1.431
1.521
1.692
1.710
1.665
1.526
1.512
1.696
0.231
1.665
1.524
53
26.80
ROIC%
21.08
22.83
21.95
22.58
24.19
21.91
23.65
25.59
22.98
23.71
20.32
23.65
22.91
18
24.70
Return on equity%
18.12
17.82
20.42
20.74
19.89
21.50
19.42
16.45
18.19
20.58
9.26
19.42
19.66
49
8.30
Return on assets%
31.28
32.84
30.30
29.53
32.41
34.66
35.92
35.36
37.19
39.03
19.82
35.92
33.75
88
16.04
EPSkr
21.39
23.45
23.98
25.39
27.91
30.07
34.79
32.99
32.25
31.15
16.68
2.22%
4.87%
—
15.21
EPS growth%
29.31
26.84
24.94
22.51
23.69
26.67
26.05
28.94
26.53
24.46
22.03
26.53
26.29
48
16.33
Bookvalue per shkr
20.80
23.24
25.77
27.47
29.22
27.81
29.08
30.78
33.55
33.38
11.86
2.70%
4.38%
—
25.31
FCF per sharekr
5.95
5.90
5.49
6.16
6.04
6.72
7.33
7.25
6.87
7.04
3.97
3.13%
1.88%
—
10.22
Dividend per shkr
23.65
24.30
23.97
28.78
28.83
32.83
37.42
39.25
45.58
47.60
14.56
10.54%
8.75%
—
6.66
Div yield (avg)%
5.90
2.94
3.38
6.25
7.94
8.46
11.36
10.82
7.84
9.56
14.54
9.56
7.89
74
23.96
Payout ratio%
3.95
4.50
5.19
6.90
5.08
4.97
2.63
1.96
1.73
2.64
5.39
2.63
4.22
78
74.70
Shares (diluted)M
92.47
95.96
112.9
125.1
130.4
137.4
156.7
177.1
186.9
189.5
73.62
7.77%
7.41%
62
15.21
Buyback yield%
27.90
28.25
30.60
28.10
27.14
29.35
29.77
28.04
30.61
30.82
7.29
29.77
28.80
17
1.083
D/E ratiox
0.637
0.632
0.663
0.708
0.659
0.699
0.802
0.773
0.775
0.889
1.164
0.775
0.703
33
1.503
Enterprise valuekr B
2.947
2.752
2.902
3.337
3.610
3.867
3.702
4.164
4.438
4.165
2.370
2.90%
4.21%
25
1.177
LT debtkr B
1.252
1.317
1.261
1.338
1.247
1.446
1.398
1.301
1.477
1.617
1.708
5.33%
3.41%
15
Cost of revenue
3.52%
1.01×
Operating expenses
2.63%
0.93×
Cash and investments
21.54%