9.224
Revenuekr B
6.564
6.930
7.274
7.709
8.080
8.486
8.830
9.044
9.173
9.711
9.925
3.75%
4.23%
56
18.60
Revenue growth%
12.86
15.53
18.02
15.63
16.37
15.29
17.66
16.59
14.36
16.05
13.01
16.05
15.84
86
17.04
Gross margin%
23.62
21.03
20.86
18.70
18.06
18.32
18.60
20.88
23.47
23.88
23.87
20.88
20.87
52
3.53
Operating margin%
17.02
16.24
17.48
15.07
17.46
18.89
20.28
22.54
20.63
17.71
15.66
20.28
17.60
28
17.94
Net margin%
27.53
25.48
25.13
27.29
28.32
30.60
32.18
32.15
32.10
32.42
18.62
32.15
29.46
27
29.90
P/E ratio (avg)x
18.71
18.42
19.87
22.15
22.61
23.19
26.47
25.38
27.52
25.99
29.58
25.99
22.90
7
35.05
EV/EBITx
9.516
10.20
10.50
11.51
12.80
12.61
11.77
12.49
13.32
12.92
18.81
12.61
12.13
57
19.29
FCF yield (avg)%
34.77
32.37
32.66
34.37
36.89
39.48
41.05
43.11
40.69
41.84
25.29
41.05
38.18
46
21.29
FCF margin%
1.47
4.46
4.61
4.20
5.62
5.58
3.25
3.27
0.51
0.40
2.61
3.25
3.73
6
0.925
FCF / Net incomex
2.484
2.421
2.507
2.544
2.732
2.794
3.279
3.622
3.791
3.921
1.033
3.622
2.763
69
11.67
ROIC%
14.18
14.78
12.60
15.59
12.98
15.15
13.88
16.28
16.43
17.11
11.09
16.28
14.96
21
8.86
Return on equity%
13.33
15.32
15.66
17.29
19.11
17.06
17.70
20.25
18.22
18.40
21.06
18.22
17.50
39
9.86
Return on assets%
32.80
30.04
30.07
29.57
27.23
29.32
29.90
27.16
27.52
25.17
18.80
27.52
29.44
64
15.00
EPSkr
11.26
11.35
11.28
10.59
11.78
13.43
12.85
13.09
13.13
12.81
16.06
1.68%
1.23%
—
13.24
EPS growth%
7.25
6.63
4.23
4.40
3.68
5.24
2.89
2.38
0.95
3.11
15.32
2.89
3.95
53
5.47
Bookvalue per shkr
23.42
25.96
27.56
28.63
28.92
28.08
30.47
31.32
36.14
38.16
14.21
5.70%
5.45%
—
5.57
FCF per sharekr
12.55
14.52
14.98
16.98
18.44
20.01
23.09
25.58
29.69
35.53
25.64
14.02%
12.54%
—
14.65
Dividend per shkr
15.09
14.55
15.29
14.74
13.07
12.48
11.10
10.63
9.54
9.68
10.45
(5.82%)
(5.00%)
—
24.07
Div yield (avg)%
13.90
12.58
14.53
12.33
14.09
15.25
13.16
13.90
11.70
8.97
28.78
13.16
13.53
30
4.53
Payout ratio%
18.54
18.13
21.12
19.73
19.79
21.14
20.23
20.68
23.05
25.46
26.05
21.14
20.46
61
197.9
Shares (diluted)M
212.2
220.6
235.3
272.8
311.5
327.7
341.5
364.8
423.5
484.1
198.3
9.22%
8.14%
18
28.45
Buyback yield%
27.50
24.75
23.40
22.88
25.73
25.12
26.33
28.91
26.92
29.76
5.38
26.92
26.03
35
1.343
D/E ratiox
1.357
1.341
1.398
1.525
1.715
1.564
1.543
1.544
1.395
1.552
1.563
1.544
1.534
82
7.803
Enterprise valuekr B
10.99
11.24
12.04
13.09
12.67
12.38
14.48
13.94
14.81
15.81
4.540
4.52%
3.04%
16
1.970
LT debtkr B
4.210
4.538
5.244
6.060
6.441
6.714
6.320
6.242
6.004
6.040
6.722
(1.28%)
3.46%
45
Cost of revenue
4.28%
1.01×
Operating expenses
4.07%
0.99×
Goodwill & intangibles
15.16%
Cash and investments
14.97%