8.403
Revenuekr B
6.208
6.703
7.066
7.618
8.171
8.734
9.355
10.20
10.98
11.82
8.725
7.67%
7.20%
5
12.68
Revenue growth%
11.06
9.92
11.96
11.05
13.69
12.85
14.07
16.67
16.99
15.13
5.93
15.13
13.27
83
27.87
Gross margin%
22.99
25.80
26.76
23.78
23.16
25.22
22.61
23.43
24.18
26.96
17.51
24.18
23.98
70
12.93
Operating margin%
15.86
17.86
16.93
18.58
19.10
16.74
18.35
15.73
16.91
18.08
18.40
16.91
17.40
50
17.87
Net margin%
21.70
22.82
24.02
21.55
18.79
16.32
14.40
12.69
10.46
9.54
10.98
12.69
17.56
53
35.78
P/E ratio (avg)x
21.43
24.69
23.88
27.53
28.74
32.35
33.63
34.43
35.57
38.95
27.35
34.43
30.54
24
13.31
EV/EBITx
30.62
33.18
35.27
34.43
33.12
29.26
27.55
24.79
24.55
24.91
37.46
24.91
29.94
47
27.74
FCF yield (avg)%
6.57
8.95
9.73
12.65
14.82
12.48
14.35
12.06
11.42
10.23
23.37
12.06
11.74
83
20.90
FCF margin%
9.82
10.24
10.57
9.63
8.96
10.58
12.82
10.53
7.93
6.51
26.11
10.53
10.03
32
1.497
FCF / Net incomex
1.051
1.150
1.039
1.081
1.086
1.021
1.085
1.065
1.125
1.143
0.262
1.085
1.083
26
15.33
ROIC%
18.91
20.44
17.94
19.82
22.39
21.75
24.16
22.79
23.93
26.81
7.14
23.93
22.07
77
16.44
Return on equity%
7.86
6.39
8.96
8.36
8.27
9.88
10.17
8.65
10.81
13.60
8.01
10.17
8.80
77
2.50
Return on assets%
3.73
5.83
7.83
6.43
5.38
4.52
3.52
4.66
3.56
4.50
22.87
4.50
4.59
8
10.28
EPSkr
11.61
11.43
11.03
12.19
13.13
12.54
11.75
11.28
10.27
11.58
10.58
(2.49%)
0.92%
—
23.54
EPS growth%
12.20
13.66
16.50
18.90
18.84
19.10
21.85
23.96
26.83
28.89
13.50
23.96
19.00
56
6.71
Bookvalue per shkr
11.62
13.12
14.73
17.32
18.40
20.73
22.43
22.59
25.83
28.86
9.53
9.42%
10.37%
—
3.03
FCF per sharekr
5.43
4.79
4.41
4.23
3.72
3.71
3.66
3.81
3.84
4.04
10.05
1.65%
(3.13%)
—
9.08
Dividend per shkr
11.22
11.64
12.20
11.91
13.02
13.03
13.53
13.65
13.64
13.02
3.58
—
1.62%
—
22.35
Div yield (avg)%
4.50
4.65
3.02
4.02
5.22
7.25
5.18
2.23
3.52
1.54
14.23
3.52
4.26
93
3.13
Payout ratio%
15.99
18.61
16.82
14.93
17.66
17.06
14.08
13.11
12.11
10.11
29.76
13.11
15.46
51
253.1
Shares (diluted)M
150.2
128.8
118.3
107.3
96.88
94.13
86.00
85.76
86.14
75.88
253.1
(4.77%)
(6.07%)
11
2.21
Buyback yield%
25.61
23.76
21.60
20.67
23.48
26.44
24.63
26.75
23.78
21.36
3.82
24.63
23.77
82
0.129
D/E ratiox
1.346
1.489
1.624
1.641
1.679
1.759
1.947
1.847
2.007
1.919
0.184
1.919
1.719
40
0.786
Enterprise valuekr B
7.027
6.843
7.006
7.179
7.042
7.109
7.750
8.345
8.452
8.708
5.302
4.34%
2.72%
55
3.200
LT debtkr B
0.473
0.402
0.429
0.420
0.425
0.438
0.429
0.384
0.350
0.370
4.829
(2.75%)
(3.98%)
42
Cost of revenue
7.15%
0.99×
Operating expenses
7.11%
0.99×
Property and equipment
16.31%
Goodwill & intangibles
16.20%