1.656
Revenuekr B
1.244
1.336
1.408
1.528
1.614
1.728
1.803
1.913
2.057
2.151
1.728
5.91%
6.20%
87
14.20
Revenue growth%
29.12
27.91
29.88
28.26
26.71
29.32
31.88
30.79
29.08
27.63
24.81
29.32
29.10
54
6.59
Gross margin%
21.91
21.18
22.42
23.55
21.82
19.60
20.35
17.38
16.70
17.59
15.29
17.59
20.77
71
13.13
Operating margin%
30.59
31.05
28.09
29.88
27.79
28.73
26.27
24.71
21.78
20.09
15.88
24.71
27.94
92
11.86
Net margin%
0.89
2.36
0.40
0.40
1.71
0.45
0.94
0.40
2.31
2.35
8.96
0.94
0.91
21
12.72
P/E ratio (avg)x
10.91
12.70
12.86
13.69
14.54
14.79
15.86
18.73
18.58
18.78
22.42
18.58
14.66
64
17.08
EV/EBITx
13.83
14.02
13.79
15.49
14.98
14.89
14.50
16.63
19.29
22.17
17.35
16.63
14.93
53
4.85
FCF yield (avg)%
22.19
21.21
22.79
22.65
21.56
24.41
23.72
22.79
25.20
26.50
20.56
24.41
22.79
32
16.20
FCF margin%
17.12
16.15
13.63
11.96
10.57
11.82
12.26
10.97
10.79
7.80
14.18
10.97
11.89
37
1.594
FCF / Net incomex
1.084
1.009
0.978
0.911
0.883
0.806
0.803
0.827
0.736
0.718
1.526
0.803
0.855
56
18.66
ROIC%
32.18
32.63
30.15
30.06
29.46
26.78
29.69
31.42
33.45
33.53
7.73
31.42
30.78
7
22.86
Return on equity%
20.98
19.56
21.25
20.39
19.32
18.58
21.43
18.47
20.16
22.03
7.71
20.16
20.27
83
12.23
Return on assets%
27.67
29.00
29.04
26.71
27.58
24.82
22.11
22.76
23.97
26.84
15.08
23.97
26.78
19
3.24
EPSkr
6.75
6.89
6.38
5.80
5.49
5.07
4.45
4.43
4.28
3.77
3.62
(7.27%)
(6.53%)
—
18.77
EPS growth%
20.37
17.84
19.78
18.49
16.04
16.33
19.14
22.03
23.02
24.36
3.44
22.03
19.46
11
7.43
Bookvalue per shkr
4.92
5.04
5.00
4.82
5.16
5.61
5.34
5.06
5.60
5.41
4.02
0.96%
1.45%
—
1.29
FCF per sharekr
2.72
2.93
2.88
2.53
2.61
2.51
2.64
2.45
2.44
2.50
9.13
(0.92%)
(1.40%)
—
2.44
Dividend per shkr
5.19
4.60
4.21
4.01
4.20
4.19
4.21
4.40
4.14
3.66
8.82
(2.71%)
(3.15%)
—
7.70
Div yield (avg)%
27.19
28.23
28.28
27.06
29.91
32.29
30.59
30.90
28.77
29.50
11.09
30.59
29.14
74
2.42
Payout ratio%
10.97
11.92
14.30
13.71
11.74
13.27
12.66
15.15
17.31
16.89
12.54
15.15
13.49
92
161.0
Shares (diluted)M
144.5
151.4
167.4
153.4
138.7
150.7
144.2
147.1
132.3
122.2
159.3
(2.50%)
(2.54%)
68
11.90
Buyback yield%
20.71
18.12
19.46
20.37
18.06
15.22
15.52
16.10
15.95
14.78
5.37
15.52
17.08
93
0.463
D/E ratiox
0.528
0.564
0.557
0.575
0.575
0.541
0.532
0.618
0.610
0.676
0.290
0.610
0.569
73
2.216
Enterprise valuekr B
0.200
0.202
0.213
0.210
0.230
0.242
0.274
0.268
0.273
0.252
2.672
1.86%
3.54%
48
1.023
LT debtkr B
1.288
1.191
1.097
1.042
1.170
1.297
1.348
1.294
1.372
1.274
1.528
1.72%
0.54%
60
Cost of revenue
5.74%
0.96×
Operating expenses
6.70%
1.05×
Goodwill & intangibles
17.61%