0.485
Revenuekr B
1.264
1.360
1.444
1.589
1.720
1.868
1.999
2.211
2.402
2.539
0.511
8.10%
8.25%
68
21.61
Revenue growth%
22.83
19.95
20.01
17.65
18.48
19.99
19.33
16.57
15.80
17.81
17.87
17.81
18.90
86
8.83
Gross margin%
21.45
22.60
25.11
26.61
27.17
26.25
23.99
24.80
27.67
28.15
23.00
26.25
25.68
55
10.97
Operating margin%
18.77
16.01
14.35
16.46
15.94
15.08
13.03
15.63
13.24
10.34
15.23
13.24
15.36
80
24.37
Net margin%
10.61
8.72
8.05
6.55
5.14
3.52
2.47
4.25
4.98
6.99
10.43
4.25
5.85
63
26.68
P/E ratio (avg)x
33.98
37.86
40.83
40.00
46.99
50.76
52.14
55.00
59.91
57.85
23.46
55.00
48.88
76
12.79
EV/EBITx
22.71
20.83
18.68
18.39
19.68
18.19
18.11
15.74
13.57
14.40
32.79
15.74
18.29
71
19.04
FCF yield (avg)%
19.59
17.09
15.25
15.37
13.66
14.32
14.46
17.29
17.82
17.12
15.85
17.12
16.23
81
11.70
FCF margin%
16.25
13.92
15.90
17.06
16.10
18.65
20.99
22.34
24.53
23.71
24.64
22.34
17.86
55
0.407
FCF / Net incomex
1.263
1.232
1.218
1.197
1.137
1.103
1.020
0.917
0.958
0.987
0.207
0.987
1.120
82
22.64
ROIC%
0.50
0.40
2.86
3.95
4.92
5.05
2.81
5.20
3.08
0.96
3.69
3.08
2.97
89
8.16
Return on equity%
17.43
16.51
16.43
18.63
21.30
21.38
23.11
21.95
21.35
20.95
12.71
21.38
21.12
59
20.44
Return on assets%
27.10
26.27
25.49
24.23
21.61
22.01
22.35
19.37
20.21
18.96
26.40
20.21
22.18
46
3.34
EPSkr
21.35
25.63
27.75
31.10
36.85
40.09
47.64
51.03
58.78
59.66
3.68
10.12%
12.60%
—
24.29
EPS growth%
0.40
1.94
0.40
0.40
0.40
2.27
2.87
1.19
1.79
1.85
4.25
1.85
1.49
37
13.66
Bookvalue per shkr
14.41
13.28
11.78
10.74
9.66
9.51
9.30
9.42
9.49
9.17
9.02
(1.04%)
(4.28%)
—
20.77
FCF per sharekr
2.94
2.72
2.70
2.73
2.69
3.04
3.11
3.51
3.84
4.27
19.74
9.65%
3.95%
—
17.14
Dividend per shkr
9.72
8.92
9.05
8.59
7.77
8.33
7.66
7.25
7.96
7.33
11.54
(1.16%)
(2.41%)
—
13.80
Div yield (avg)%
5.07
3.69
4.80
4.33
4.33
4.07
3.28
0.91
1.26
0.54
15.40
1.26
3.88
85
15.79
Payout ratio%
22.15
23.67
23.36
22.81
24.94
22.82
21.68
20.97
21.99
23.31
14.15
21.99
22.81
24
56.10
Shares (diluted)M
46.73
42.14
39.19
41.03
37.31
32.62
35.12
34.57
31.66
31.78
54.55
(3.15%)
(4.13%)
67
28.00
Buyback yield%
29.56
26.96
24.49
25.34
26.78
26.92
24.88
24.11
23.33
24.68
27.75
24.68
25.11
65
1.398
D/E ratiox
1.609
1.754
1.676
1.859
1.881
1.870
1.887
2.170
2.090
2.047
1.654
2.047
1.875
62
1.599
Enterprise valuekr B
2.003
1.965
2.105
2.053
2.053
2.351
2.705
2.934
3.370
3.651
0.341
12.21%
7.57%
34
423.0
LT debtkr M
171.5
189.7
184.2
181.6
184.3
193.7
224.9
212.5
239.5
261.1
787.8
7.22%
4.68%
52
Cost of revenue
8.58%
1.03×
Operating expenses
7.42%
0.93×
Cash and investments
18.22%
Goodwill & intangibles
16.72%