5.172
Revenuekr B
9.259
9.399
9.681
9.807
9.772
10.06
10.21
10.33
10.59
10.66
5.619
1.76%
1.38%
29
2.67
Revenue growth%
33.57
33.64
34.35
32.24
31.31
31.69
34.33
34.91
35.79
34.19
11.60
34.33
33.91
51
11.40
Gross margin%
8.65
6.90
6.42
9.17
7.84
5.70
4.27
6.06
8.74
6.29
25.99
6.06
6.66
47
24.47
Operating margin%
27.41
25.37
22.47
20.16
21.58
21.77
21.17
23.55
23.88
24.42
10.05
23.55
23.01
11
13.71
Net margin%
31.48
28.80
26.85
24.82
22.42
25.34
25.85
26.54
28.50
25.97
16.77
25.97
26.26
91
32.65
P/E ratio (avg)x
19.91
21.64
23.51
25.48
25.99
30.09
31.80
36.18
40.64
45.75
8.903
36.18
28.04
92
27.07
EV/EBITx
43.75
45.60
52.97
54.50
57.36
60.62
58.36
67.50
66.79
77.13
24.07
66.79
57.86
62
9.42
FCF yield (avg)%
4.22
5.49
3.14
4.52
6.32
6.05
4.74
6.27
8.44
10.66
25.25
6.27
5.77
72
27.49
FCF margin%
22.87
23.54
22.47
20.16
20.91
21.19
20.65
22.84
25.46
23.46
5.05
22.84
22.65
49
1.790
FCF / Net incomex
1.398
1.495
1.555
1.346
1.289
1.405
1.541
1.369
1.359
1.203
1.142
1.369
1.384
89
15.58
ROIC%
27.94
27.35
25.75
27.61
28.18
30.06
29.93
30.32
30.81
33.21
17.11
30.32
29.06
66
2.19
Return on equity%
0.40
0.40
0.40
0.40
3.21
1.19
1.97
3.81
2.37
0.86
14.34
1.97
1.02
47
27.43
Return on assets%
4.68
3.37
0.67
0.40
0.40
0.40
2.13
0.40
2.03
2.26
15.42
2.03
1.35
42
23.09
EPSkr
10.99
11.60
12.69
13.22
13.12
13.07
13.04
12.72
12.09
11.74
24.93
(2.20%)
1.77%
—
14.57
EPS growth%
17.56
17.04
17.56
17.68
17.19
19.86
18.54
17.79
16.64
18.43
9.87
18.43
17.62
11
14.51
Bookvalue per shkr
6.87
6.13
5.97
6.16
6.61
6.30
6.43
7.21
8.12
8.48
12.11
5.11%
1.00%
—
18.82
FCF per sharekr
22.46
22.41
23.37
24.97
22.79
22.00
21.63
20.24
21.68
23.22
5.26
0.37%
0.64%
—
17.22
Dividend per shkr
11.63
10.59
10.36
11.38
10.24
11.45
12.16
11.76
13.10
12.41
10.96
3.92%
0.29%
—
21.04
Div yield (avg)%
8.91
11.55
9.96
7.15
5.99
4.50
6.08
3.78
1.25
0.40
25.54
3.78
6.04
74
5.16
Payout ratio%
23.23
21.53
19.53
20.48
19.40
21.94
23.58
24.24
25.27
26.74
8.27
24.24
22.59
28
123.4
Shares (diluted)M
215.6
256.7
300.8
318.4
334.7
368.8
364.5
398.8
468.6
478.8
118.9
7.42%
9.08%
88
28.58
Buyback yield%
8.66
7.50
5.14
5.97
3.97
4.02
4.57
5.07
4.08
5.63
8.36
4.57
5.10
9
1.429
D/E ratiox
1.565
1.782
1.738
1.752
1.752
1.785
1.892
2.045
2.245
2.083
1.738
2.045
1.784
30
6.184
Enterprise valuekr B
1.066
1.041
1.011
1.191
1.304
1.333
1.409
1.408
1.429
1.374
4.775
1.04%
3.95%
94
4.376
LT debtkr B
1.792
1.885
1.779
1.806
1.579
1.715
1.789
1.912
1.949
2.125
1.346
6.12%
0.91%
42
Cost of revenue
1.19%
0.98×
Operating expenses
1.75%
1.04×