16.10
Revenuekr B
17.06
17.95
18.89
19.20
19.76
20.58
21.37
22.30
23.30
24.07
17.60
4.02%
3.95%
75
24.75
Revenue growth%
0.40
0.40
0.40
0.40
2.64
4.28
3.23
3.85
3.54
1.38
13.10
3.54
2.01
67
12.77
Gross margin%
23.94
24.64
22.05
24.23
21.85
23.70
23.17
21.07
21.07
23.38
8.77
23.17
23.27
47
3.24
Operating margin%
20.14
17.89
19.16
19.88
18.34
16.90
16.68
15.67
13.70
16.55
20.11
16.55
17.40
25
4.01
Net margin%
23.63
25.86
27.15
25.65
26.79
24.30
24.52
27.15
28.04
26.20
7.41
26.20
26.03
55
15.61
P/E ratio (avg)x
11.31
11.78
13.22
14.49
16.01
17.02
18.80
20.99
21.28
21.57
26.41
20.99
16.51
74
26.79
EV/EBITx
31.24
34.31
37.55
42.40
49.36
54.87
57.69
67.77
73.69
81.79
10.66
67.77
52.11
81
26.62
FCF yield (avg)%
32.14
30.09
32.85
31.04
29.38
31.07
31.06
34.03
36.73
34.34
19.44
34.03
31.60
92
21.38
FCF margin%
11.83
11.43
9.52
7.49
8.45
8.79
6.59
4.71
3.67
3.68
7.50
4.71
7.97
12
1.725
FCF / Net incomex
2.129
1.957
1.918
1.707
1.762
1.773
1.740
1.514
1.440
1.366
0.273
1.514
1.751
64
10.72
ROIC%
10.59
13.25
11.23
13.10
15.71
15.82
18.73
20.29
21.11
23.07
20.87
20.29
15.76
84
11.10
Return on equity%
20.37
19.23
21.35
20.92
21.74
20.69
20.95
20.96
23.87
25.00
19.38
20.96
20.95
78
12.42
Return on assets%
18.68
19.58
16.65
19.21
19.45
20.87
23.22
23.40
24.10
22.81
14.79
23.22
20.22
75
13.49
EPSkr
5.49
4.72
4.50
4.47
4.12
4.07
3.48
3.20
3.29
3.10
14.91
(5.53%)
(4.74%)
—
4.67
EPS growth%
13.16
15.44
15.66
14.08
14.21
13.37
12.19
10.88
8.07
10.24
23.70
10.88
13.26
61
16.37
Bookvalue per shkr
26.55
29.64
30.75
29.84
31.02
30.53
34.78
40.02
38.00
43.49
4.38
6.99%
5.57%
—
6.77
FCF per sharekr
18.78
16.96
15.33
15.70
15.56
16.04
15.15
13.61
13.61
13.22
6.73
(3.20%)
(3.13%)
—
14.24
Dividend per shkr
8.24
8.42
8.78
8.62
8.92
8.95
8.36
9.06
8.50
7.62
19.79
(3.10%)
(2.02%)
—
26.42
Div yield (avg)%
8.84
11.73
14.35
17.05
18.97
18.09
15.65
13.23
12.72
15.72
27.70
15.65
15.00
47
20.49
Payout ratio%
27.85
26.28
27.60
27.00
24.14
25.96
26.36
28.62
30.11
30.10
2.92
28.62
27.30
37
421.0
Shares (diluted)M
382.2
367.8
414.2
435.3
495.7
454.1
496.8
455.2
499.8
519.8
414.5
0.95%
2.57%
45
17.05
Buyback yield%
29.50
26.52
25.36
27.99
27.85
29.99
27.17
27.39
25.58
27.32
27.63
27.32
27.35
66
0.348
D/E ratiox
2.030
2.044
2.144
2.109
2.040
2.360
2.670
3.166
3.592
3.588
1.528
3.166
2.252
20
29.92
Enterprise valuekr B
12.67
12.36
11.63
11.64
12.40
10.68
11.34
10.97
10.13
9.098
26.24
(6.00%)
(3.20%)
66
9.083
LT debtkr B
17.16
18.50
18.42
17.37
15.98
16.65
17.97
19.85
22.37
21.44
25.43
6.05%
2.90%
75
Cost of revenue
3.77%
0.98×
Operating expenses
4.29%
1.03×
Cash and investments
16.19%