599.4
Revenuekr M
530.2
563.3
571.5
602.5
623.9
661.1
680.5
706.7
733.6
767.3
640.2
4.22%
4.17%
35
15.74
Revenue growth%
14.23
16.63
19.12
20.12
18.67
19.11
16.28
13.87
11.25
8.49
12.10
13.87
16.46
32
17.61
Gross margin%
4.10
3.44
3.04
0.77
0.40
2.62
3.12
4.62
2.35
2.12
8.60
2.62
2.83
79
22.43
Operating margin%
27.08
28.22
30.30
32.53
32.12
31.75
31.18
29.34
31.65
31.10
19.97
31.18
31.14
82
6.42
Net margin%
7.97
6.49
8.43
6.66
7.16
8.55
7.73
8.32
6.68
6.42
12.39
7.73
7.44
26
22.98
P/E ratio (avg)x
44.64
46.98
48.15
55.70
53.88
53.51
56.08
65.18
69.70
70.14
9.478
65.18
54.79
63
12.69
EV/EBITx
24.76
23.89
25.49
24.24
26.50
29.26
28.26
32.06
32.00
33.42
19.84
32.00
27.38
28
18.38
FCF yield (avg)%
18.53
18.12
19.24
17.01
17.82
19.12
20.32
17.38
20.38
21.54
7.97
20.32
18.83
94
24.24
FCF margin%
30.95
31.97
32.23
33.97
34.20
35.51
34.60
35.17
36.85
39.52
2.10
35.51
34.40
16
1.520
FCF / Net incomex
1.628
1.583
1.609
1.545
1.707
1.825
1.910
1.781
1.817
1.682
0.898
1.817
1.694
64
25.01
ROIC%
27.72
29.35
31.20
33.97
35.18
33.34
35.33
36.60
37.33
40.30
19.69
36.60
34.57
12
28.95
Return on equity%
12.53
14.49
14.38
15.50
18.40
21.07
21.19
20.33
22.71
22.40
19.43
21.19
19.36
94
22.18
Return on assets%
11.23
8.87
9.96
8.82
11.61
9.40
11.51
12.25
9.60
10.31
24.10
10.31
10.13
66
0.46
EPSkr
2.64
2.88
3.26
3.65
3.72
4.17
4.78
5.76
7.02
8.28
0.49
17.34%
14.20%
—
8.33
EPS growth%
18.78
16.52
19.42
20.39
19.51
18.73
20.30
20.81
21.26
21.61
13.18
20.81
19.91
12
2.32
Bookvalue per shkr
0.76
0.89
0.91
0.96
1.08
1.13
1.12
1.30
1.53
1.70
1.69
9.48%
8.23%
—
0.43
FCF per sharekr
2.90
3.25
3.76
3.70
4.26
4.43
5.22
5.10
5.77
6.44
0.42
8.63%
7.78%
—
1.33
Dividend per shkr
1.81
1.73
1.71
1.61
1.71
1.75
1.57
1.43
1.38
1.26
1.50
(5.94%)
(3.69%)
—
5.75
Div yield (avg)%
27.79
30.51
31.04
30.55
33.48
33.67
32.50
33.82
31.27
32.10
27.16
32.50
31.69
95
25.74
Payout ratio%
6.86
7.13
6.24
8.53
6.57
7.30
9.29
7.09
6.75
8.30
26.03
7.30
7.11
72
162.7
Shares (diluted)M
195.3
180.9
163.8
171.9
186.5
185.0
171.8
177.1
181.8
179.6
157.0
(0.74%)
0.47%
32
12.55
Buyback yield%
24.76
22.86
24.84
25.28
28.24
30.79
28.04
29.88
30.35
29.48
13.86
29.88
28.14
40
1.088
D/E ratiox
1.248
1.136
1.160
1.045
0.956
0.975
0.905
0.845
0.796
0.788
1.121
0.845
0.966
66
0.408
Enterprise valuekr B
1.160
1.341
1.527
1.706
1.982
2.026
1.946
2.164
2.464
2.556
0.421
5.22%
9.60%
53
0.074
LT debtkr B
0.863
0.853
0.981
1.131
1.093
1.268
1.398
1.415
1.626
1.712
0.372
9.38%
8.68%
16
Cost of revenue
4.17%
1.00×
Operating expenses
4.57%
1.04×
Cash and investments
15.73%