1.466
Revenuekr B
1.391
1.420
1.416
1.459
1.507
1.536
1.562
1.567
1.616
1.602
1.531
1.24%
1.46%
83
11.28
Revenue growth%
19.64
22.00
20.33
21.63
22.38
20.45
20.89
20.66
19.90
20.55
4.26
20.55
20.60
28
10.14
Gross margin%
0.40
0.40
0.40
3.19
2.64
0.40
2.80
5.40
7.82
5.24
23.07
5.24
2.72
69
17.67
Operating margin%
27.89
30.39
29.66
28.16
27.94
25.18
25.72
26.21
24.46
22.09
6.07
25.18
27.05
24
11.10
Net margin%
10.03
7.26
8.62
8.21
8.93
7.01
9.46
11.15
13.26
14.11
22.22
11.15
9.20
23
20.53
P/E ratio (avg)x
29.53
30.37
28.75
31.41
32.03
32.53
30.06
27.64
25.94
24.05
13.76
27.64
29.80
6
22.29
EV/EBITx
50.95
58.28
65.13
75.34
83.39
81.82
82.50
79.23
87.23
101.7
15.89
82.50
80.53
33
18.36
FCF yield (avg)%
24.89
27.34
26.65
27.53
29.68
30.19
30.35
29.26
27.62
25.93
15.62
29.26
27.58
81
19.84
FCF margin%
33.60
34.90
34.54
35.10
32.63
35.42
38.33
40.59
38.53
36.65
5.66
38.33
35.26
90
0.833
FCF / Net incomex
0.866
0.865
0.962
0.926
1.054
1.105
1.243
1.176
1.214
1.168
1.602
1.176
1.080
76
4.35
ROIC%
4.14
3.81
1.91
0.40
3.12
5.91
4.91
4.54
5.74
6.23
10.48
5.74
4.34
48
10.20
Return on equity%
34.94
33.79
31.63
32.15
31.64
32.46
30.13
30.14
33.12
30.97
2.58
30.97
31.90
69
17.53
Return on assets%
22.90
22.03
21.97
21.09
22.09
22.60
22.89
20.98
18.24
20.13
18.70
20.98
22.00
26
1.71
EPSkr
3.12
3.58
3.64
3.77
4.29
4.09
4.63
4.44
4.10
4.57
1.78
1.27%
3.89%
—
6.80
EPS growth%
23.01
24.84
23.97
26.85
27.85
27.80
25.59
24.67
26.17
28.11
18.79
26.17
25.88
35
2.39
Bookvalue per shkr
7.01
7.69
7.68
8.91
10.31
10.09
10.54
11.60
13.36
13.03
2.53
4.79%
7.66%
—
1.65
FCF per sharekr
1.54
1.48
1.51
1.28
1.34
1.39
1.45
1.42
1.49
1.57
2.55
3.16%
0.74%
—
1.20
Dividend per shkr
1.00
1.04
1.15
1.23
1.29
1.21
1.31
1.24
1.10
0.96
3.62
(5.70%)
0.57%
—
12.42
Div yield (avg)%
11.31
9.21
8.71
10.53
8.68
9.02
7.71
5.91
8.21
10.60
2.65
8.21
8.86
63
3.75
Payout ratio%
11.79
8.95
10.17
9.30
6.44
5.83
5.00
6.28
4.61
7.12
4.54
5.83
6.78
14
193.7
Shares (diluted)M
156.5
168.2
162.2
144.2
125.6
113.0
123.0
128.3
124.6
133.8
195.9
1.28%
(2.47%)
17
25.26
Buyback yield%
18.16
20.84
23.77
23.68
26.11
26.14
27.65
28.14
30.49
29.18
3.16
28.14
26.12
23
0.914
D/E ratiox
2.144
2.467
2.669
2.943
3.263
3.814
3.710
4.398
4.851
5.398
1.776
4.398
3.487
38
0.285
Enterprise valuekr B
0.406
0.420
0.408
0.474
0.460
0.429
0.438
0.468
0.506
0.471
1.403
0.48%
2.78%
24
0.528
LT debtkr B
0.118
0.105
0.107
0.111
0.112
0.097
0.092
0.079
0.076
0.071
1.260
(8.73%)
(5.77%)
23
Cost of revenue
1.36%
0.99×
Operating expenses
1.27%
0.98×
Property and equipment
19.73%
Goodwill & intangibles
14.48%