1.432
Revenuekr B
1.220
1.259
1.331
1.373
1.418
1.461
1.529
1.571
1.595
1.679
1.579
3.44%
3.59%
74
29.91
Revenue growth%
28.36
29.95
29.57
32.54
30.19
28.83
29.60
26.94
24.54
25.68
8.03
26.94
29.20
8
16.60
Gross margin%
20.89
21.39
20.45
21.44
18.90
20.63
18.19
17.15
17.23
14.87
15.36
17.23
19.67
69
28.00
Operating margin%
23.15
25.46
23.64
25.34
25.63
27.98
28.86
30.84
31.71
32.04
20.05
30.84
26.80
85
22.30
Net margin%
15.40
18.03
19.22
17.89
20.76
23.63
25.04
27.17
28.63
27.76
29.97
27.17
22.19
40
22.78
P/E ratio (avg)x
28.10
28.20
28.48
29.03
34.17
41.07
45.36
49.83
51.29
52.04
18.71
49.83
37.62
46
9.382
EV/EBITx
23.15
23.09
22.12
20.89
20.78
22.28
20.43
18.75
16.52
15.23
37.03
18.75
20.84
83
19.35
FCF yield (avg)%
8.10
9.16
9.50
8.60
11.27
12.93
12.64
13.21
15.32
12.96
19.86
12.96
11.96
79
20.46
FCF margin%
30.36
28.28
26.99
29.08
30.99
31.79
33.45
32.96
31.96
33.79
19.17
32.96
31.39
71
1.559
FCF / Net incomex
0.306
0.296
0.277
0.300
0.325
0.305
0.305
0.343
0.363
0.366
1.794
0.343
0.306
26
22.50
ROIC%
26.28
25.62
27.18
24.35
21.55
24.14
26.26
24.47
23.80
24.61
20.16
24.47
24.54
68
23.07
Return on equity%
11.68
10.00
9.75
8.51
6.49
8.87
9.66
7.46
6.97
9.41
27.65
8.87
9.14
46
27.66
Return on assets%
18.93
17.87
18.13
20.98
21.26
22.26
20.24
19.73
19.43
16.93
23.62
19.73
19.58
24
1.53
EPSkr
2.45
2.59
2.57
2.55
2.98
3.41
3.41
3.76
4.39
4.55
1.63
8.84%
7.02%
—
29.87
EPS growth%
2.57
3.25
0.95
0.79
0.40
0.40
0.40
0.40
0.40
0.40
13.20
0.40
0.40
82
0.82
Bookvalue per shkr
0.63
0.65
0.75
0.80
0.80
0.91
0.97
1.00
1.04
1.17
0.35
7.92%
7.06%
—
0.90
FCF per sharekr
0.53
0.45
0.41
0.37
0.39
0.36
0.39
0.41
0.40
0.39
0.99
(0.09%)
(3.48%)
—
1.42
Dividend per shkr
1.40
1.41
1.46
1.59
1.61
1.86
2.12
2.05
2.28
2.31
1.72
7.48%
5.91%
—
9.13
Div yield (avg)%
13.89
13.62
13.79
14.21
16.73
13.76
16.07
17.53
18.76
20.24
19.65
17.53
15.14
57
6.13
Payout ratio%
30.69
31.58
33.67
35.29
37.04
34.93
36.53
34.74
35.28
32.56
12.31
34.93
34.83
11
342.5
Shares (diluted)M
512.2
490.6
537.0
550.4
590.0
565.8
597.8
567.4
660.7
692.6
329.2
3.26%
2.75%
26
22.26
Buyback yield%
26.20
26.32
28.71
31.49
31.11
28.31
27.31
26.15
28.52
26.90
20.00
27.31
27.81
44
1.109
D/E ratiox
0.256
0.246
0.218
0.203
0.193
0.198
0.195
0.172
0.187
0.193
1.439
0.193
0.196
90
1,380
Enterprise valuekr M
174.3
165.2
189.2
212.8
237.7
279.1
266.8
298.4
308.0
332.7
407.2
6.96%
7.47%
84
929.7
LT debtkr M
275.5
254.8
233.7
216.7
203.3
175.3
156.4
160.6
138.3
128.6
732.7
(8.75%)
(8.34%)
83
Cost of revenue
3.64%
1.01×
Operating expenses
3.90%
1.03×
Property and equipment
14.55%