4.026
Revenuekr B
1.546
1.678
1.860
2.053
2.215
2.400
2.602
2.856
3.082
3.387
4.491
8.87%
8.90%
18
26.74
Revenue growth%
7.70
5.11
2.19
2.62
3.30
5.78
8.35
7.40
5.34
6.13
19.93
6.13
5.56
76
12.66
Gross margin%
22.34
19.82
22.47
25.32
26.21
23.60
22.70
23.15
20.27
19.04
6.91
22.70
22.58
28
21.46
Operating margin%
15.99
17.12
15.28
16.59
16.16
17.83
19.77
21.20
23.98
23.17
25.27
21.20
17.47
5
27.55
Net margin%
24.38
22.40
24.32
27.00
25.15
24.28
25.36
26.11
24.18
26.70
21.56
25.36
24.77
32
21.02
P/E ratio (avg)x
44.27
47.55
48.35
47.41
52.04
60.70
64.16
76.49
76.98
79.07
25.57
76.49
56.37
48
29.85
EV/EBITx
18.92
20.71
21.63
19.75
21.42
22.77
24.64
23.73
24.24
24.71
24.62
24.24
22.20
48
27.57
FCF yield (avg)%
14.85
13.50
15.57
14.14
12.32
14.05
11.07
11.30
13.78
14.06
4.64
13.78
13.91
79
18.40
FCF margin%
5.78
3.04
0.40
0.40
2.53
0.61
3.49
4.75
6.45
6.97
13.48
4.75
3.27
49
1.356
FCF / Net incomex
2.338
2.318
2.682
2.741
2.735
2.750
3.215
3.538
4.123
4.131
1.604
3.538
2.745
88
6.33
ROIC%
9.24
11.77
9.42
6.57
7.68
5.78
7.02
5.66
5.40
4.54
18.93
5.66
6.79
73
25.99
Return on equity%
9.63
11.22
8.38
7.33
7.82
10.14
10.35
7.98
7.49
9.44
9.67
9.44
8.91
62
19.98
Return on assets%
4.07
3.52
3.36
5.93
3.04
2.07
0.72
2.09
0.47
1.89
14.92
1.89
2.57
88
33.61
EPSkr
115.18
129.61
139.05
150.45
166.18
159.19
148.58
167.00
188.73
173.84
34.50
0.90%
3.80%
—
9.21
EPS growth%
7.02
5.91
7.00
6.87
4.89
2.06
3.86
1.40
0.40
3.00
3.32
2.06
4.37
56
169.31
Bookvalue per shkr
216.27
205.26
201.88
216.20
208.86
210.78
208.55
218.44
230.43
226.03
134.73
1.59%
1.65%
—
53.47
FCF per sharekr
199.18
201.45
222.49
218.33
199.64
221.05
196.37
208.83
223.89
210.39
117.67
1.05%
(0.25%)
—
87.44
Dividend per shkr
66.33
62.19
59.27
63.00
70.70
65.42
72.96
76.04
83.77
75.43
116.58
1.31%
0.98%
—
13.93
Div yield (avg)%
29.31
27.17
27.09
26.77
26.03
24.27
24.47
24.71
25.20
22.27
8.00
24.47
25.62
29
5.13
Payout ratio%
8.35
8.86
8.49
9.12
10.74
9.50
9.50
11.30
12.77
10.64
9.24
10.64
9.50
75
22.52
Shares (diluted)M
25.18
28.11
28.73
26.06
27.82
30.04
28.95
31.51
31.36
35.44
21.77
4.96%
2.75%
57
14.16
Buyback yield%
15.26
13.82
11.45
12.39
10.71
9.73
10.04
10.96
12.61
12.46
23.73
10.96
11.92
66
0.960
D/E ratiox
1.461
1.529
1.718
1.972
1.996
1.952
1.917
2.224
2.446
2.724
0.987
2.224
1.962
43
1.208
Enterprise valuekr B
5.462
5.495
5.688
5.848
5.754
5.935
5.708
5.603
6.461
7.180
1.502
4.53%
3.67%
76
2.936
LT debtkr B
2.513
2.630
2.520
2.468
2.400
2.391
2.420
2.552
2.637
2.475
2.861
0.62%
(1.45%)
90
Cost of revenue
8.86%
1.00×
Operating expenses
8.79%
0.99×
Property and equipment
16.50%