0.959
Revenuekr B
1.709
1.688
1.748
1.780
1.795
1.787
1.798
1.831
1.863
1.864
1.018
0.75%
0.97%
71
10.60
Revenue growth%
18.07
17.82
16.61
14.68
16.84
17.10
18.71
21.37
19.94
20.13
25.12
19.94
17.95
62
23.40
Gross margin%
30.60
32.70
29.81
26.81
24.51
26.16
26.58
26.79
26.67
26.64
4.39
26.64
26.73
62
16.75
Operating margin%
20.72
19.15
19.34
22.11
24.31
21.38
18.89
18.86
15.92
18.40
26.66
18.86
19.24
61
18.36
Net margin%
4.28
4.60
2.59
4.77
2.05
0.40
0.40
0.40
0.40
0.40
4.14
0.40
1.23
9
20.35
P/E ratio (avg)x
39.41
42.86
52.04
57.38
66.98
74.05
86.19
91.31
109.2
131.9
7.055
91.31
70.51
59
14.02
EV/EBITx
29.47
29.78
32.63
33.07
31.14
31.63
28.94
25.99
23.48
22.06
22.45
25.99
29.62
37
16.97
FCF yield (avg)%
11.10
9.11
9.60
10.79
10.44
10.09
8.25
10.11
10.29
10.04
24.62
10.09
10.10
48
16.73
FCF margin%
14.72
14.32
13.46
14.53
14.61
17.48
19.38
21.85
19.40
16.78
7.40
19.38
15.75
27
0.673
FCF / Net incomex
2.534
2.621
2.889
3.280
3.833
4.554
5.195
5.046
5.432
6.243
1.335
5.195
4.193
20
25.54
ROIC%
15.96
17.65
16.75
17.29
19.13
19.18
16.76
17.61
17.87
20.04
3.98
17.87
17.63
47
11.12
Return on equity%
6.73
4.72
5.98
8.23
5.44
7.40
7.90
5.68
5.25
5.93
26.50
5.93
5.95
31
6.24
Return on assets%
2.95
5.38
3.63
1.86
2.20
3.89
5.71
7.47
8.55
8.95
15.11
7.47
4.63
69
13.14
EPSkr
15.46
15.48
15.27
16.26
16.97
17.80
18.02
19.85
23.83
25.37
13.86
8.38%
6.79%
—
7.13
EPS growth%
10.18
7.77
5.69
5.38
8.23
10.54
10.33
9.69
11.45
10.51
5.04
10.51
9.94
93
5.52
Bookvalue per shkr
22.75
22.86
26.97
29.53
34.29
33.81
39.32
43.86
49.01
56.21
8.90
10.39%
10.81%
—
14.48
FCF per sharekr
15.05
15.11
17.12
20.23
24.24
24.17
27.51
32.95
37.30
43.22
6.31
12.26%
13.07%
—
5.15
Dividend per shkr
16.43
16.63
17.47
20.26
22.01
23.92
23.69
28.44
28.78
31.66
5.33
7.54%
8.43%
—
8.10
Div yield (avg)%
28.33
30.29
28.22
31.11
32.75
31.03
30.38
32.94
33.96
34.22
29.83
32.94
31.07
43
7.12
Payout ratio%
2.30
4.85
5.12
7.33
6.64
8.20
10.25
8.88
9.57
6.74
24.70
8.88
7.04
45
100.2
Shares (diluted)M
101.8
103.7
104.4
110.7
112.8
108.6
115.9
124.2
120.9
129.0
100.5
2.72%
2.84%
37
16.94
Buyback yield%
15.17
13.34
10.42
12.81
14.95
12.36
14.26
13.03
10.19
12.57
13.39
12.57
12.92
11
0.330
D/E ratiox
0.342
0.328
0.341
0.344
0.337
0.337
0.348
0.368
0.359
0.393
1.279
0.359
0.343
11
1,030
Enterprise valuekr M
432.1
475.8
463.4
423.2
422.4
409.0
400.0
421.9
423.4
463.3
798.9
1.86%
1.75%
51
0.791
LT debtkr B
1.389
1.560
1.793
1.795
2.045
2.281
2.227
2.450
2.430
2.254
0.490
1.97%
4.78%
44
Cost of revenue
1.13%
1.02×
Operating expenses
0.98%
1.00×
Goodwill & intangibles
15.89%