8.866
Revenuekr B
4.569
4.954
5.345
5.861
6.509
6.972
7.606
8.273
9.148
9.889
9.348
8.72%
8.80%
66
2.02
Revenue growth%
6.56
9.15
8.72
10.23
8.19
6.97
4.07
1.68
3.49
3.93
28.26
3.93
6.77
25
18.97
Gross margin%
3.14
5.19
4.83
3.17
0.95
0.76
3.75
4.58
2.68
3.01
19.94
3.01
3.16
21
2.19
Operating margin%
20.22
19.76
22.38
23.09
21.81
24.41
24.94
27.35
26.39
27.15
14.35
26.39
23.75
35
4.02
Net margin%
6.32
6.13
5.34
3.14
4.20
2.01
0.40
0.40
0.40
0.40
26.05
0.40
2.57
88
23.94
P/E ratio (avg)x
21.75
21.65
23.38
23.73
27.53
32.16
35.35
35.96
40.55
44.53
21.13
35.96
29.85
57
24.66
EV/EBITx
26.67
30.18
33.49
34.89
35.87
35.45
39.39
44.59
44.45
40.32
35.29
40.32
35.66
47
26.64
FCF yield (avg)%
15.81
17.42
19.69
22.35
21.21
21.48
24.09
23.82
25.32
27.47
29.39
24.09
21.92
90
12.12
FCF margin%
23.53
24.23
24.99
25.16
22.85
24.26
21.55
21.56
24.54
24.22
5.00
24.22
24.22
10
1.233
FCF / Net incomex
0.242
0.253
0.274
0.282
0.321
0.349
0.351
0.348
0.381
0.458
0.243
0.351
0.334
79
8.89
ROIC%
10.87
11.00
12.46
11.27
10.38
9.01
6.82
7.24
8.28
9.67
8.05
8.28
10.03
25
6.08
Return on equity%
4.98
7.49
8.94
6.27
5.91
6.43
5.11
5.06
5.14
7.16
22.06
5.14
6.09
84
12.24
Return on assets%
17.45
15.98
17.54
18.81
19.53
17.61
14.65
16.77
19.13
21.06
16.12
17.61
17.58
82
9.03
EPSkr
10.75
11.43
11.53
10.98
10.80
9.79
8.62
8.02
7.18
6.51
9.31
(9.62%)
(4.39%)
—
2.53
EPS growth%
12.56
13.86
12.18
14.10
11.90
13.00
15.50
13.08
13.34
12.29
3.89
13.08
13.04
56
5.36
Bookvalue per shkr
12.31
13.52
13.19
13.29
13.88
15.22
17.96
21.02
22.83
26.57
8.72
13.86%
8.53%
—
1.67
FCF per sharekr
11.21
12.67
12.65
14.26
15.54
14.15
13.57
13.67
15.32
15.82
10.51
0.36%
2.80%
—
2.03
Dividend per shkr
5.49
5.87
6.02
6.13
6.56
6.62
7.02
6.46
6.27
5.93
2.45
(1.99%)
0.78%
—
28.03
Div yield (avg)%
0.40
1.82
2.27
4.00
1.03
0.40
2.89
3.49
4.94
6.42
27.93
3.49
2.58
17
4.22
Payout ratio%
23.49
21.22
18.63
20.00
20.92
19.39
21.60
22.78
21.58
21.85
11.76
21.60
21.40
40
855.7
Shares (diluted)M
846.2
864.4
792.8
778.2
698.5
677.4
656.1
698.8
782.9
751.6
857.0
1.48%
(2.33%)
14
27.28
Buyback yield%
21.39
18.87
17.65
17.17
16.67
18.99
18.27
15.56
13.15
14.55
19.88
15.56
17.41
48
0.608
D/E ratiox
2.150
2.534
3.004
3.346
3.777
3.727
4.186
5.072
5.370
5.674
1.113
5.072
3.752
23
4.461
Enterprise valuekr B
0.349
0.324
0.308
0.286
0.267
0.279
0.248
0.232
0.216
0.203
5.760
(5.37%)
(5.80%)
94
6.351
LT debtkr B
4.906
4.912
4.506
4.191
3.849
3.414
3.213
3.408
3.464
3.674
2.724
(0.93%)
(2.20%)
89
Cost of revenue
8.91%
1.01×
Operating expenses
8.52%
0.97×
Cash and investments
15.68%