2.915
Revenuekr B
5.327
5.614
5.733
5.859
6.212
6.382
6.731
6.894
7.134
7.246
3.117
3.13%
3.44%
47
19.17
Revenue growth%
4.16
6.02
8.57
10.92
9.88
12.46
11.13
12.59
11.49
13.73
18.94
12.46
11.03
86
6.86
Gross margin%
19.92
21.23
20.22
20.49
21.30
23.27
24.03
22.61
23.12
24.44
28.34
23.27
21.96
34
13.34
Operating margin%
30.14
29.36
29.03
29.62
32.23
32.15
30.66
31.34
33.14
30.53
20.51
31.34
30.59
44
24.94
Net margin%
9.30
10.46
13.09
14.09
12.99
10.99
12.68
13.40
14.91
17.77
20.83
13.40
13.04
65
31.01
P/E ratio (avg)x
27.35
26.68
23.44
22.52
20.56
20.40
22.11
21.97
20.45
22.42
15.12
21.97
22.26
88
30.03
EV/EBITx
29.04
27.39
30.97
35.33
38.98
37.68
42.22
39.02
39.09
42.58
19.98
39.09
38.33
65
18.63
FCF yield (avg)%
9.34
10.19
8.74
8.72
8.57
8.83
5.84
5.92
3.62
3.94
25.68
5.84
8.64
62
12.85
FCF margin%
13.57
11.63
9.94
12.38
11.94
14.51
14.70
13.34
14.96
14.05
20.29
14.51
13.46
90
0.912
FCF / Net incomex
0.898
0.938
0.927
0.965
0.971
1.037
1.024
0.910
0.869
0.956
0.758
0.956
0.947
15
11.39
ROIC%
2.02
1.66
3.91
4.92
6.80
4.91
6.30
4.30
1.56
0.40
2.72
4.30
4.10
76
23.36
Return on equity%
16.70
14.04
12.12
10.54
9.59
11.40
13.62
13.15
11.00
12.44
23.50
12.44
12.28
14
6.98
Return on assets%
12.21
14.50
15.84
18.39
19.80
21.57
24.03
22.12
24.03
22.22
2.74
22.22
20.68
53
13.68
EPSkr
34.32
36.16
33.40
29.47
32.61
35.87
33.96
31.32
29.70
31.63
14.82
(0.61%)
(1.01%)
—
14.96
EPS growth%
19.43
20.86
20.86
21.38
20.28
23.20
24.39
21.41
24.34
22.51
11.34
23.20
21.40
66
11.67
Bookvalue per shkr
32.71
29.58
27.03
23.70
22.44
23.31
25.06
22.34
21.13
20.89
35.81
(1.42%)
(3.63%)
—
12.35
FCF per sharekr
17.95
18.66
17.14
18.56
16.01
13.63
13.51
14.63
13.01
11.69
41.31
(6.09%)
(5.52%)
—
20.52
Dividend per shkr
16.45
14.57
13.26
13.53
13.04
13.19
14.14
14.10
14.11
14.32
34.70
1.89%
(1.50%)
—
15.81
Div yield (avg)%
6.99
7.50
9.48
7.71
8.61
10.10
7.53
5.51
6.70
8.18
18.33
7.53
7.62
77
7.31
Payout ratio%
3.33
0.81
2.45
1.86
0.75
1.52
0.40
0.40
0.40
0.40
17.20
0.40
0.78
33
44.11
Shares (diluted)M
52.41
56.65
57.97
59.34
64.47
63.23
62.87
60.50
62.16
66.27
44.52
0.55%
1.89%
46
3.33
Buyback yield%
14.53
15.69
12.94
10.30
9.17
11.27
14.22
12.18
14.88
12.51
26.31
12.51
12.73
51
0.630
D/E ratiox
1.113
1.205
1.097
0.939
0.848
0.859
0.784
0.773
0.781
0.681
1.420
0.781
0.854
62
3.273
Enterprise valuekr B
1.706
1.886
2.078
2.230
2.213
2.564
3.048
3.173
3.221
3.567
6.239
10.02%
8.12%
63
1.320
LT debtkr B
6.483
7.274
7.681
8.630
7.906
7.311
7.036
7.149
6.914
7.191
4.857
(1.88%)
0.58%
41
Cost of revenue
3.50%
1.01×
Operating expenses
3.38%
0.99×