0.930
Revenuekr B
2.466
2.566
2.637
2.679
2.700
2.818
2.865
2.917
3.043
3.179
1.013
3.32%
3.06%
94
25.87
Revenue growth%
19.13
21.50
21.46
23.03
25.58
28.01
26.05
28.77
30.92
31.06
2.78
28.77
25.81
58
17.29
Gross margin%
32.34
31.28
28.41
29.57
28.43
27.25
29.55
29.18
28.67
28.00
7.15
28.67
28.92
32
21.03
Operating margin%
14.54
14.79
16.99
18.01
17.46
18.56
19.40
19.53
20.52
17.90
26.23
19.40
17.96
48
29.72
Net margin%
20.00
19.38
17.33
15.45
16.03
17.02
17.20
16.03
13.79
14.44
19.75
16.03
16.53
84
37.50
P/E ratio (avg)x
17.55
19.50
19.69
21.82
24.77
26.24
30.84
30.48
33.05
37.05
27.24
30.84
25.51
84
21.37
EV/EBITx
25.97
26.89
26.15
25.47
27.90
29.90
31.89
33.07
33.51
32.17
14.44
32.17
28.90
62
21.34
FCF yield (avg)%
9.49
8.42
5.43
8.11
7.59
10.02
8.24
8.19
6.64
8.07
23.55
8.19
8.15
36
11.41
FCF margin%
3.95
2.62
1.04
0.40
2.14
1.61
2.31
4.57
7.40
7.16
21.46
4.57
2.46
47
1.756
FCF / Net incomex
0.987
0.945
1.000
1.078
1.158
1.260
1.264
1.356
1.468
1.629
0.780
1.356
1.209
62
6.03
ROIC%
11.14
9.03
8.60
5.99
4.05
1.99
3.41
5.65
4.02
4.81
6.78
4.02
5.23
40
24.56
Return on equity%
12.95
13.86
15.74
17.65
18.44
18.28
20.57
17.82
14.87
16.81
2.50
17.82
17.23
54
19.26
Return on assets%
14.94
17.83
19.13
19.74
17.33
17.53
15.53
13.50
15.26
17.02
22.45
15.53
17.17
26
13.10
EPSkr
10.87
10.75
11.65
10.57
9.47
9.96
10.30
10.23
10.37
10.80
13.74
2.66%
0.67%
—
5.23
EPS growth%
10.34
8.09
10.04
7.87
7.22
7.81
9.74
8.05
10.34
12.72
22.25
9.74
8.91
32
18.64
Bookvalue per shkr
31.77
33.27
33.96
34.94
39.92
43.31
43.89
42.96
49.79
51.90
5.41
5.39%
6.80%
—
16.82
FCF per sharekr
6.71
6.45
6.69
6.09
6.73
6.14
5.72
6.23
6.25
6.86
7.77
0.38%
0.37%
—
8.34
Dividend per shkr
2.45
2.49
2.74
2.76
2.48
2.56
2.70
2.60
2.86
3.14
17.71
4.83%
1.51%
—
18.60
Div yield (avg)%
5.94
4.36
5.90
4.98
7.96
7.66
4.69
6.98
9.13
8.59
3.49
7.66
6.46
21
21.62
Payout ratio%
10.72
10.48
8.96
7.71
7.69
7.53
7.27
9.06
10.73
11.32
21.13
9.06
9.01
77
63.78
Shares (diluted)M
37.94
34.71
35.54
32.67
30.00
25.90
23.83
24.66
25.12
21.28
64.43
(6.64%)
(6.85%)
90
25.10
Buyback yield%
5.79
5.81
3.40
1.68
0.40
0.40
1.43
1.15
0.40
1.76
13.75
1.15
1.56
74
0.326
D/E ratiox
0.333
0.398
0.412
0.407
0.427
0.500
0.582
0.584
0.606
0.667
1.616
0.584
0.464
81
1.720
Enterprise valuekr B
2.315
2.462
2.620
2.848
3.167
2.977
3.282
3.224
3.471
3.778
1.390
3.59%
5.28%
9
2.617
LT debtkr B
1.876
1.927
1.946
1.953
2.043
1.942
2.115
1.847
1.894
1.832
1.504
(2.15%)
(0.70%)
55
Cost of revenue
3.28%
1.02×
Operating expenses
3.10%
1.00×
Cash and investments
17.66%