1.043
Revenuekr B
1.437
1.488
1.550
1.552
1.567
1.593
1.626
1.691
1.720
1.761
1.071
2.36%
2.35%
80
20.08
Revenue growth%
6.28
6.90
5.53
4.94
7.41
7.12
5.68
7.08
6.66
4.24
25.00
6.66
6.47
76
23.71
Gross margin%
24.71
27.22
25.43
27.30
27.76
26.28
27.55
26.40
24.43
22.83
4.25
26.28
26.34
94
5.22
Operating margin%
6.75
5.76
4.30
3.94
3.67
1.63
0.40
0.40
2.18
3.54
13.86
1.63
3.61
75
10.41
Net margin%
21.75
19.36
16.76
14.58
16.63
15.57
17.00
15.20
15.44
16.11
28.62
15.57
16.37
93
15.10
P/E ratio (avg)x
22.75
24.13
28.59
29.59
29.70
30.03
35.36
35.58
41.44
48.70
13.90
35.58
29.86
62
13.96
EV/EBITx
23.45
22.41
22.19
23.42
25.78
26.59
28.50
30.17
32.63
37.41
15.91
30.17
26.18
6
9.24
FCF yield (avg)%
7.37
7.81
5.20
3.48
2.36
0.40
2.15
3.70
5.37
6.27
13.76
3.70
4.45
64
29.56
FCF margin%
16.51
18.47
19.24
17.10
17.18
19.24
17.07
16.16
17.95
15.95
21.40
17.07
17.14
75
0.821
FCF / Net incomex
0.348
0.378
0.404
0.363
0.391
0.349
0.370
0.327
0.365
0.368
0.811
0.365
0.366
5
6.93
ROIC%
7.74
8.07
6.90
7.61
6.75
6.19
4.35
7.12
6.53
9.11
13.20
6.53
7.01
55
24.62
Return on equity%
6.85
8.81
10.75
13.44
15.24
12.43
9.61
9.46
10.45
11.21
2.22
10.45
10.60
28
18.66
Return on assets%
18.84
20.53
20.16
19.85
18.08
17.07
16.21
18.00
17.05
18.39
27.47
17.07
18.24
30
15.60
EPSkr
34.00
38.00
43.01
49.93
52.78
63.46
74.81
73.98
83.91
93.23
16.33
12.05%
12.16%
—
19.19
EPS growth%
20.29
20.28
18.69
21.32
18.87
16.88
15.52
15.17
17.82
20.23
27.02
16.88
18.78
76
13.16
Bookvalue per shkr
8.54
9.55
9.96
10.89
12.08
10.96
11.13
10.12
11.17
11.35
11.77
(1.25%)
4.02%
—
11.22
FCF per sharekr
4.60
4.21
4.20
4.12
4.13
3.57
3.31
3.62
3.17
3.23
9.11
(4.84%)
(4.18%)
—
15.80
Dividend per shkr
4.04
4.35
4.05
4.14
4.06
3.81
3.72
3.77
3.27
3.46
6.73
(3.16%)
(0.57%)
—
19.90
Div yield (avg)%
11.66
14.11
15.46
16.68
19.07
20.60
20.04
19.85
22.82
20.46
8.70
20.46
19.46
17
12.52
Payout ratio%
4.09
4.69
2.93
5.90
2.99
4.12
6.83
5.89
2.99
2.73
3.24
4.12
4.11
26
102.3
Shares (diluted)M
83.67
88.96
84.24
84.62
81.85
76.83
79.35
85.66
76.56
72.80
98.27
(2.32%)
(1.15%)
69
12.39
Buyback yield%
6.67
8.14
7.35
7.05
5.45
4.01
3.39
4.86
6.28
5.76
2.99
4.86
6.02
73
1.687
D/E ratiox
1.210
1.154
1.227
1.336
1.233
1.228
1.224
1.331
1.378
1.278
1.450
1.278
1.231
14
0.856
Enterprise valuekr B
1.723
1.930
2.085
2.013
2.128
2.387
2.416
2.294
2.270
2.143
2.212
0.14%
3.53%
57
1.482
LT debtkr B
1.049
0.954
1.072
1.014
1.140
1.262
1.286
1.405
1.294
1.309
1.865
2.79%
1.52%
7
Cost of revenue
2.28%
0.99×
Operating expenses
2.78%
1.04×
Property and equipment
18.40%
Goodwill & intangibles
17.71%