8.109
Revenuekr B
8.578
8.697
8.688
8.616
8.613
8.739
8.741
8.921
9.082
9.175
8.535
1.27%
0.47%
13
22.50
Revenue growth%
23.08
23.96
22.89
21.19
24.11
25.15
25.22
24.15
22.46
20.83
3.63
24.15
23.52
15
18.32
Gross margin%
16.69
16.03
13.90
16.83
13.84
14.79
12.91
13.03
12.58
13.84
18.79
13.03
13.87
94
23.37
Operating margin%
24.71
22.06
24.02
23.15
25.14
25.19
24.67
27.11
24.69
22.07
15.80
24.69
24.68
61
11.54
Net margin%
3.04
1.74
3.10
0.50
1.01
0.84
2.70
3.76
6.32
8.37
27.04
3.76
2.87
64
18.66
P/E ratio (avg)x
18.08
17.42
17.84
17.03
15.89
14.67
15.00
16.37
14.46
14.37
16.68
14.67
16.13
76
16.05
EV/EBITx
18.17
19.85
18.03
16.66
17.54
19.46
18.19
19.65
17.56
16.63
23.28
18.19
18.10
23
2.08
FCF yield (avg)%
15.74
18.14
17.68
14.99
12.32
13.01
13.70
11.67
8.97
11.92
2.52
11.92
13.35
32
21.27
FCF margin%
21.24
19.37
16.47
15.27
14.46
14.13
15.36
16.58
15.64
14.93
5.66
15.36
15.50
55
1.157
FCF / Net incomex
0.820
0.974
1.137
1.201
1.420
1.608
1.815
1.912
1.921
2.120
1.008
1.912
1.514
6
18.96
ROIC%
4.82
6.81
4.65
4.83
3.03
3.30
5.68
7.18
5.58
3.49
6.30
5.58
4.83
45
11.37
Return on equity%
12.86
14.34
15.82
13.73
12.67
14.13
15.36
17.40
16.14
15.95
9.28
15.95
14.85
91
16.94
Return on assets%
3.13
1.58
0.56
0.40
1.46
0.40
0.40
0.40
0.40
2.90
29.22
0.40
0.48
12
3.26
EPSkr
19.32
20.61
20.32
20.32
17.29
17.95
18.98
19.62
17.44
16.67
3.62
(0.73%)
(1.18%)
—
7.14
EPS growth%
1.98
4.21
3.60
5.63
4.17
2.44
0.96
0.40
0.41
2.29
27.23
0.96
2.37
86
9.68
Bookvalue per shkr
18.26
19.54
19.47
18.80
16.90
19.00
20.01
19.66
20.87
19.27
9.78
2.66%
1.29%
—
20.39
FCF per sharekr
35.85
43.12
50.59
53.60
56.52
67.11
81.30
86.74
90.66
102.17
10.95
12.57%
11.80%
—
11.38
Dividend per shkr
4.73
4.78
4.70
5.38
5.83
5.94
5.85
6.83
7.31
7.57
21.26
5.35%
5.82%
—
25.95
Div yield (avg)%
10.57
11.16
8.84
10.86
12.38
14.07
15.17
13.95
14.11
14.24
26.09
14.11
13.17
30
17.26
Payout ratio%
8.70
6.73
8.36
9.13
10.03
9.96
9.89
10.50
12.46
14.44
13.68
10.50
9.92
90
116.0
Shares (diluted)M
121.2
109.9
115.9
113.9
118.8
121.1
124.1
131.5
130.8
120.2
111.5
0.24%
(0.83%)
15
9.53
Buyback yield%
23.59
23.40
26.12
24.83
25.94
23.99
25.76
26.15
24.38
27.30
7.58
25.76
25.30
18
0.208
D/E ratiox
0.389
0.421
0.494
0.557
0.631
0.664
0.708
0.745
0.799
0.842
1.654
0.745
0.647
88
2.274
Enterprise valuekr B
8.771
9.322
10.17
10.57
11.41
12.33
12.12
12.09
12.23
13.21
1.110
2.98%
5.12%
90
7.514
LT debtkr B
1.458
1.588
1.530
1.453
1.410
1.281
1.250
1.142
1.016
1.054
5.038
(5.65%)
(2.70%)
16
Cost of revenue
0.47%
1.00×
Operating expenses
0.56%
1.01×
Property and equipment
18.17%
Cash and investments
17.56%