4.866
Revenuekr B
5.539
5.778
5.940
5.985
6.041
6.365
6.647
6.862
7.078
7.418
5.393
4.19%
3.16%
93
25.39
Revenue growth%
7.43
5.89
5.18
7.88
9.40
12.29
10.59
12.71
13.03
13.87
12.27
12.71
9.99
15
5.55
Gross margin%
26.50
27.36
29.10
30.81
28.38
29.70
27.48
27.75
25.02
26.52
2.18
27.48
27.61
51
27.31
Operating margin%
19.97
17.70
15.51
12.71
11.37
8.52
9.62
9.42
6.48
6.28
29.18
8.52
10.50
64
19.20
Net margin%
29.01
27.35
28.92
27.69
28.69
30.82
29.15
31.87
34.86
35.14
6.34
31.87
29.08
25
34.26
P/E ratio (avg)x
25.38
26.78
28.10
30.48
28.04
32.22
34.54
34.11
38.05
39.84
32.72
34.54
31.35
85
13.21
EV/EBITx
10.04
10.38
10.28
9.246
9.185
9.944
10.31
9.280
8.489
8.716
22.07
9.280
9.612
62
15.63
FCF yield (avg)%
16.87
17.64
17.93
16.16
14.46
14.27
11.42
8.90
8.51
8.93
27.85
8.93
14.36
14
18.56
FCF margin%
11.19
9.00
7.29
7.34
5.78
5.05
4.02
5.47
4.59
6.73
12.37
5.05
6.25
26
1.309
FCF / Net incomex
2.518
2.478
2.843
3.013
3.402
3.739
4.241
5.151
6.187
6.042
1.077
5.151
3.571
70
10.04
ROIC%
13.88
15.73
14.50
13.75
13.11
11.48
8.75
6.10
7.01
7.23
28.91
7.23
12.30
64
3.49
Return on equity%
20.88
20.67
23.29
22.56
25.37
24.96
23.83
21.40
23.13
23.94
11.16
23.83
23.21
45
21.79
Return on assets%
7.79
8.63
10.50
11.10
8.95
8.61
11.03
8.62
7.07
5.53
29.05
8.61
8.63
54
10.92
EPSkr
2.54
2.82
2.71
2.67
2.77
2.76
2.78
2.52
2.80
3.04
11.80
1.88%
2.16%
—
12.41
EPS growth%
17.18
19.77
21.31
22.75
24.11
23.10
24.77
23.64
22.13
19.52
29.25
23.10
22.44
42
3.32
Bookvalue per shkr
12.42
13.77
13.23
14.97
16.76
17.31
17.74
17.46
16.15
16.12
5.44
(0.77%)
2.15%
—
7.55
FCF per sharekr
8.72
8.06
8.63
8.09
8.49
8.16
8.56
8.15
8.80
9.34
10.01
1.92%
1.67%
—
4.09
Dividend per shkr
11.13
9.72
10.12
8.82
8.03
8.51
8.03
8.27
8.55
8.87
3.15
2.01%
(2.17%)
—
4.42
Div yield (avg)%
14.70
15.33
16.73
17.68
17.14
18.22
15.63
14.26
15.22
12.32
9.63
15.22
15.48
67
8.62
Payout ratio%
27.08
25.56
27.66
24.72
27.24
28.61
29.97
27.14
25.13
26.97
20.64
27.14
27.11
19
109.0
Shares (diluted)M
105.4
99.06
104.1
94.39
91.65
90.43
83.57
78.73
73.12
70.42
107.5
(5.13%)
(4.28%)
88
20.12
Buyback yield%
9.82
9.64
8.26
6.79
6.61
8.06
7.67
7.60
10.13
10.40
23.78
8.06
8.16
58
0.241
D/E ratiox
1.135
1.066
1.058
0.982
1.006
1.068
1.156
1.116
1.130
1.118
1.430
1.118
1.092
29
5.677
Enterprise valuekr B
1.204
1.178
1.079
1.084
0.990
0.930
0.965
1.011
0.882
0.831
1.953
(3.43%)
(3.99%)
47
1.769
LT debtkr B
0.990
1.082
1.274
1.296
1.310
1.491
1.413
1.560
1.503
1.458
0.675
2.17%
3.88%
13
Cost of revenue
3.30%
1.01×
Operating expenses
2.63%
0.95×
Cash and investments
16.93%