1.499
Revenuekr B
1.791
1.957
2.080
2.203
2.428
2.565
2.722
2.897
3.178
3.442
1.534
7.23%
7.46%
59
6.86
Revenue growth%
12.74
11.86
12.11
10.95
11.23
10.85
13.28
11.67
12.04
9.74
13.95
11.67
11.77
29
15.68
Gross margin%
28.85
27.19
24.26
24.88
23.96
21.72
21.68
18.99
20.90
21.95
4.05
21.68
22.96
13
15.89
Operating margin%
15.11
14.16
15.08
15.29
14.02
16.14
15.23
15.34
16.91
16.61
17.83
16.14
15.26
71
16.20
Net margin%
13.76
13.41
10.67
11.92
10.41
12.64
14.00
12.16
10.71
8.46
2.47
12.16
12.04
51
32.11
P/E ratio (avg)x
5.740
5.962
5.475
5.324
5.393
5.510
5.685
5.079
4.591
4.942
8.391
5.079
5.434
48
34.81
EV/EBITx
16.61
14.34
14.28
12.60
13.51
12.77
11.82
12.39
11.44
9.866
18.33
11.82
12.69
28
11.62
FCF yield (avg)%
17.29
19.39
17.81
16.71
14.32
13.74
15.96
16.56
14.97
14.07
20.05
14.97
16.26
89
27.58
FCF margin%
31.01
29.65
30.72
28.36
29.80
30.89
31.70
32.52
31.07
28.08
19.92
31.07
30.81
91
1.562
FCF / Net incomex
0.600
0.684
0.719
0.788
0.870
0.859
0.956
1.060
1.221
1.154
1.565
1.060
0.865
94
5.36
ROIC%
2.33
0.61
0.40
0.40
3.35
2.88
2.86
3.69
4.97
5.46
8.99
3.69
2.87
94
2.68
Return on equity%
0.40
0.40
0.40
3.13
3.84
2.60
2.87
0.40
0.40
0.45
20.87
0.45
0.43
18
26.75
Return on assets%
19.99
20.66
23.52
26.10
27.49
26.46
29.19
31.03
30.66
31.22
7.35
30.66
26.98
25
19.13
EPSkr
26.85
26.85
26.01
27.08
28.37
31.00
33.07
31.47
32.83
34.35
20.86
3.90%
2.75%
—
27.92
EPS growth%
7.70
6.15
8.67
9.08
7.14
7.21
8.09
10.65
9.30
10.75
20.10
9.30
8.38
8
11.14
Bookvalue per shkr
12.94
12.79
12.16
10.67
11.34
11.27
10.80
10.36
9.33
9.28
28.90
(3.94%)
(4.05%)
—
38.61
FCF per sharekr
43.11
44.75
50.85
52.06
54.69
52.09
49.84
50.50
53.13
49.88
9.86
(1.83%)
2.23%
—
28.89
Dividend per shkr
18.87
22.08
22.62
21.46
24.04
26.83
30.96
30.91
30.72
29.54
12.66
4.21%
5.79%
—
12.14
Div yield (avg)%
6.15
7.23
4.45
2.37
3.53
1.61
2.51
2.25
4.84
3.99
15.59
2.51
3.76
11
13.99
Payout ratio%
0.40
2.13
1.00
0.40
0.40
0.40
2.56
3.96
5.36
8.24
13.44
3.96
1.56
12
53.76
Shares (diluted)M
91.26
106.1
125.6
146.2
165.8
176.9
193.3
227.0
219.5
238.6
53.92
7.55%
11.35%
61
13.45
Buyback yield%
5.21
8.18
9.27
10.16
11.64
12.66
14.60
15.91
13.97
14.22
25.74
14.22
12.15
20
1.167
D/E ratiox
0.432
0.507
0.536
0.598
0.635
0.648
0.774
0.796
0.873
0.871
1.725
0.796
0.641
22
2.100
Enterprise valuekr B
3.119
3.147
3.439
3.992
4.633
5.015
5.458
5.534
5.761
6.297
1.373
6.33%
7.24%
28
1.677
LT debtkr B
1.654
1.574
1.521
1.555
1.615
1.692
1.595
1.379
1.455
1.501
2.773
(1.45%)
(0.55%)
13
Cost of revenue
7.39%
0.99×
Operating expenses
7.86%
1.04×
Cash and investments
16.25%