0.145
Revenuekr B
0.595
0.631
0.679
0.709
0.744
0.809
0.864
0.942
0.980
1.067
0.159
7.47%
6.65%
83
12.07
Revenue growth%
5.68
4.98
6.23
7.89
10.85
10.81
11.41
11.51
14.21
12.69
19.03
11.51
10.83
56
10.62
Gross margin%
14.36
12.43
10.54
9.92
9.06
7.67
6.14
7.29
9.73
12.72
20.68
7.67
9.82
26
28.59
Operating margin%
27.63
25.74
26.17
24.79
26.43
24.80
24.93
21.99
19.65
17.78
4.01
21.99
24.87
53
13.40
Net margin%
31.23
32.43
30.42
27.73
29.73
29.12
28.43
31.39
32.99
32.56
19.31
31.39
30.82
20
19.78
P/E ratio (avg)x
5.437
4.804
4.974
4.341
4.593
4.118
4.348
4.463
4.793
5.204
36.29
4.463
4.693
33
28.02
EV/EBITx
18.30
17.21
16.47
17.88
19.56
21.11
21.30
22.11
21.78
21.28
33.61
21.30
20.33
15
3.58
FCF yield (avg)%
19.62
22.61
23.95
23.88
21.12
23.63
23.67
21.89
23.69
23.82
27.84
23.67
23.65
73
25.04
FCF margin%
36.19
36.63
34.25
36.78
36.98
39.05
36.69
35.36
36.29
36.56
23.76
36.56
36.59
47
0.222
FCF / Net incomex
0.611
0.629
0.545
0.504
0.440
0.411
0.406
0.424
0.456
0.461
1.767
0.424
0.459
71
7.44
ROIC%
6.70
5.49
6.91
4.65
1.96
4.25
5.49
6.77
6.97
8.66
8.16
6.77
6.10
73
8.95
Return on equity%
16.44
15.00
16.08
13.59
15.72
16.55
15.75
13.15
12.26
13.42
17.81
13.42
15.36
71
28.37
Return on assets%
12.43
11.05
12.35
11.70
10.13
11.16
12.53
9.54
12.39
13.83
19.25
12.39
12.03
31
3.70
EPSkr
2.02
2.31
2.52
2.73
3.05
3.01
2.87
2.76
2.93
3.36
3.96
1.92%
5.27%
—
28.60
EPS growth%
2.47
4.15
5.33
5.75
3.77
6.31
4.31
5.92
4.99
5.74
22.42
5.74
5.16
48
1.72
Bookvalue per shkr
1.80
1.68
1.65
1.89
1.91
2.02
2.12
2.14
2.22
2.38
0.87
4.49%
3.08%
—
1.93
FCF per sharekr
3.05
3.41
3.27
3.36
3.17
3.47
4.01
4.63
5.46
6.37
3.56
14.99%
8.50%
—
1.07
Dividend per shkr
0.97
1.05
1.10
1.06
1.12
1.05
0.94
0.98
1.01
1.08
2.38
(0.87%)
0.60%
—
26.06
Div yield (avg)%
16.72
16.80
14.00
12.73
11.48
9.21
6.34
7.26
7.59
5.17
7.95
7.26
10.34
34
27.47
Payout ratio%
14.15
11.75
13.09
10.54
8.18
7.05
9.91
12.61
12.06
11.93
14.67
11.93
11.84
17
182.9
Shares (diluted)M
270.7
301.0
297.8
305.2
365.7
416.6
474.9
530.6
537.8
625.7
183.9
11.34%
8.76%
79
27.00
Buyback yield%
16.81
14.63
13.14
15.75
18.47
21.00
18.44
20.86
19.40
20.13
19.86
20.13
18.46
81
0.443
D/E ratiox
0.651
0.613
0.650
0.722
0.814
0.820
0.814
0.832
0.949
0.970
0.845
0.832
0.814
72
0.494
Enterprise valuekr B
0.759
0.728
0.732
0.793
0.921
1.056
1.070
1.057
1.021
1.177
0.525
5.03%
5.52%
24
0.962
LT debtkr B
1.191
1.287
1.472
1.625
1.714
1.854
1.829
1.752
1.875
1.832
0.428
1.34%
6.12%
43
Cost of revenue
6.89%
1.02×
Operating expenses
6.42%
0.98×