3.696
Revenuekr B
3.268
3.311
3.416
3.476
3.535
3.620
3.811
3.898
4.099
4.144
3.912
3.23%
2.69%
32
25.40
Revenue growth%
22.80
25.55
23.24
25.87
27.03
26.51
24.68
27.24
24.39
26.18
3.48
26.18
25.71
37
3.09
Gross margin%
13.89
15.47
17.89
18.05
15.69
14.16
11.36
12.69
9.98
11.96
22.88
11.96
14.03
84
29.83
Operating margin%
0.40
1.96
0.52
0.40
1.00
0.40
1.86
2.43
2.98
0.73
7.54
1.86
0.86
71
18.41
Net margin%
11.36
9.21
7.72
9.08
7.70
5.23
6.01
3.45
0.49
2.52
24.02
3.45
6.85
57
7.869
P/E ratio (avg)x
36.15
35.74
41.53
41.95
45.36
49.31
55.19
65.21
71.95
71.87
21.31
65.21
47.33
57
24.85
EV/EBITx
23.89
26.07
29.60
29.08
27.93
29.03
29.85
30.95
29.63
32.94
8.429
29.85
29.34
77
3.03
FCF yield (avg)%
26.52
29.07
27.75
25.21
28.10
29.12
30.22
31.20
31.90
32.21
8.57
31.20
29.09
40
26.85
FCF margin%
23.86
22.87
24.28
23.78
23.49
21.62
18.77
21.35
18.72
19.81
18.88
19.81
22.25
58
0.907
FCF / Net incomex
1.864
1.835
1.843
1.862
1.984
1.948
1.929
2.036
2.087
2.432
1.051
2.036
1.939
12
7.70
ROIC%
15.56
13.31
15.05
15.21
14.82
12.98
14.35
12.18
13.93
12.97
12.74
12.98
14.14
34
10.17
Return on equity%
14.67
17.22
16.15
17.83
19.72
19.10
20.55
19.03
20.71
22.86
11.70
20.55
19.07
61
2.68
Return on assets%
9.54
8.74
10.70
8.38
7.56
5.10
3.15
5.14
4.59
3.04
13.81
4.59
6.35
37
5.77
EPSkr
2.26
2.36
2.64
2.50
2.45
2.70
2.86
3.14
3.60
3.81
6.02
9.21%
6.87%
—
14.08
EPS growth%
16.80
16.27
14.24
13.58
11.85
14.08
11.16
10.13
10.04
12.95
26.04
11.16
13.27
25
7.39
Bookvalue per shkr
12.63
15.00
16.88
18.25
19.35
19.74
20.77
22.92
22.43
26.01
11.40
6.09%
7.66%
—
2.60
FCF per sharekr
7.75
6.99
6.32
6.59
6.75
7.14
6.96
6.21
6.34
6.53
9.39
(0.65%)
(2.01%)
—
10.33
Dividend per shkr
12.97
12.35
12.57
13.17
12.98
14.49
15.45
16.47
18.16
20.14
2.79
9.19%
5.36%
—
24.59
Div yield (avg)%
20.43
21.25
21.22
21.78
20.51
22.99
20.66
19.63
22.25
21.88
16.77
21.88
21.24
34
29.10
Payout ratio%
5.28
8.20
9.41
9.42
11.85
9.85
8.51
6.80
5.23
3.34
28.75
6.80
8.36
7
96.86
Shares (diluted)M
90.64
90.81
91.81
90.18
90.82
99.60
88.70
86.83
93.55
89.59
96.15
(0.27%)
(0.66%)
89
15.95
Buyback yield%
21.94
23.13
22.32
23.28
24.66
24.79
26.04
28.12
28.41
25.81
5.36
26.04
24.72
49
0.336
D/E ratiox
0.529
0.458
0.483
0.437
0.453
0.475
0.404
0.401
0.434
0.430
0.751
0.430
0.445
20
3.621
Enterprise valuekr B
4.531
4.717
4.612
4.547
4.306
4.142
3.816
4.245
3.966
3.968
2.930
(1.62%)
(2.17%)
24
1.861
LT debtkr B
2.692
2.914
2.649
2.668
2.411
2.536
2.292
1.996
2.151
2.353
3.605
(0.49%)
(2.05%)
16
Cost of revenue
2.86%
1.02×
Operating expenses
2.35%
0.97×
Goodwill & intangibles
15.83%
Property and equipment
15.70%