2.479
Revenuekr B
2.716
2.765
2.885
2.928
3.056
3.166
3.177
3.209
3.267
3.417
2.614
2.26%
2.80%
18
5.07
Revenue growth%
4.40
2.53
5.33
5.26
3.70
3.76
5.54
8.33
6.33
7.48
25.40
6.33
5.29
89
23.46
Gross margin%
8.54
6.82
6.11
5.21
6.37
8.31
5.88
3.29
6.00
6.12
12.66
6.00
6.11
73
9.75
Operating margin%
19.63
19.55
20.78
19.15
20.30
18.03
18.22
18.44
18.03
18.69
9.69
18.22
18.92
13
28.31
Net margin%
10.33
9.85
12.63
11.26
13.36
11.98
10.30
10.93
7.96
6.84
26.82
10.30
10.63
52
11.88
P/E ratio (avg)x
19.13
17.06
16.26
16.16
17.49
16.23
17.60
19.12
18.05
18.62
19.42
18.05
17.54
68
31.39
EV/EBITx
12.19
13.44
13.67
15.18
15.97
17.12
19.40
22.01
22.48
21.86
29.13
21.86
16.55
41
7.34
FCF yield (avg)%
19.39
20.78
18.02
16.15
15.29
13.73
11.33
14.04
15.58
16.77
16.81
14.04
15.86
70
27.40
FCF margin%
22.89
21.52
18.63
18.05
16.47
18.70
18.36
15.53
14.28
12.50
2.17
15.53
18.21
37
1.398
FCF / Net incomex
1.224
1.304
1.357
1.419
1.543
1.807
1.825
2.072
2.044
2.264
0.704
2.044
1.675
23
2.37
ROIC%
20.54
20.52
19.01
21.07
18.49
15.84
15.06
16.79
14.76
16.86
27.92
15.84
17.67
85
2.51
Return on equity%
28.11
26.74
26.10
26.53
23.71
24.40
21.96
24.90
23.82
26.08
2.32
24.40
25.49
75
15.20
Return on assets%
33.09
31.62
29.83
27.20
30.14
28.93
30.07
29.96
31.36
33.19
24.11
30.07
30.11
42
53.38
EPSkr
87.23
101.78
114.21
116.00
117.11
111.00
116.64
122.64
125.91
137.56
56.96
3.27%
5.14%
—
2.29
EPS growth%
18.96
18.40
20.43
22.38
21.29
21.88
21.20
23.18
24.13
23.39
27.72
23.18
21.59
76
56.92
Bookvalue per shkr
20.34
21.94
20.34
19.09
20.82
23.60
22.51
20.78
22.38
24.98
16.30
3.70%
3.43%
—
51.50
FCF per sharekr
24.35
22.96
25.04
26.02
26.84
25.38
25.70
26.09
28.40
29.38
9.70
1.83%
1.11%
—
55.16
Dividend per shkr
60.98
60.33
70.86
68.83
77.99
80.44
87.36
88.00
98.52
95.88
35.55
4.22%
4.66%
—
21.34
Div yield (avg)%
16.46
17.98
19.25
16.29
17.86
14.99
14.93
15.68
18.43
18.71
29.80
15.68
17.16
24
7.69
Payout ratio%
0.40
1.23
0.40
0.40
0.40
2.40
0.99
3.05
5.61
3.36
12.79
3.05
1.11
48
66.11
Shares (diluted)M
87.56
91.96
106.2
103.6
103.8
104.5
120.3
126.1
137.4
157.6
66.56
8.70%
7.44%
45
3.74
Buyback yield%
18.56
19.56
18.54
20.60
22.45
22.24
22.43
22.99
24.73
27.06
7.94
22.99
22.33
56
0.217
D/E ratiox
0.474
0.451
0.466
0.473
0.529
0.532
0.547
0.548
0.553
0.652
1.269
0.548
0.531
65
2.349
Enterprise valuekr B
1.413
1.381
1.342
1.423
1.467
1.558
1.595
1.586
1.660
1.971
0.419
6.08%
3.78%
9
0.611
LT debtkr B
2.204
2.155
2.376
2.627
3.051
3.409
3.497
3.499
3.627
3.567
2.671
3.17%
6.07%
32
Cost of revenue
3.09%
1.03×
Operating expenses
2.04%
0.93×
Property and equipment
15.85%