0.786
Revenuekr B
2.715
2.750
2.829
2.928
2.955
3.011
3.084
3.052
3.143
3.182
0.853
1.49%
1.70%
50
17.93
Revenue growth%
2.88
1.14
0.40
0.40
1.90
0.40
0.40
2.17
3.37
2.43
24.76
2.17
1.52
56
24.67
Gross margin%
10.91
8.64
7.42
8.65
9.66
8.05
9.00
6.16
7.10
4.74
13.54
7.10
8.35
90
20.27
Operating margin%
14.32
16.99
17.09
16.73
15.51
14.36
14.32
15.98
14.11
13.56
14.98
14.32
14.93
71
15.71
Net margin%
17.83
14.91
13.00
11.17
9.49
7.00
8.30
9.28
7.62
10.54
10.86
8.30
10.02
71
15.45
P/E ratio (avg)x
24.81
22.86
24.90
26.06
24.26
23.46
22.77
24.20
25.93
26.21
20.26
24.20
24.54
52
15.83
EV/EBITx
11.55
11.01
12.47
14.01
13.41
14.61
16.81
17.18
17.13
18.64
9.564
17.13
14.31
28
25.23
FCF yield (avg)%
20.97
20.71
19.71
21.81
19.08
17.48
19.61
18.49
16.21
14.23
12.73
17.48
19.34
6
9.00
FCF margin%
1.56
1.77
3.98
6.57
9.32
10.67
13.57
12.43
9.85
8.01
23.65
10.67
8.67
31
1.529
FCF / Net incomex
0.594
0.671
0.782
0.872
1.008
1.050
1.107
1.188
1.251
1.296
0.810
1.188
1.029
81
25.08
ROIC%
12.86
14.84
16.97
18.30
18.60
19.00
20.61
21.13
21.85
19.30
29.87
20.61
18.80
52
27.78
Return on equity%
5.74
7.09
6.86
3.89
4.42
6.32
8.42
5.96
7.52
10.07
28.41
7.52
6.59
56
12.71
Return on assets%
32.54
31.39
30.18
27.42
26.26
24.75
22.91
25.72
25.47
24.15
24.52
24.75
25.99
66
9.79
EPSkr
3.83
3.90
4.10
4.15
3.55
3.15
3.22
2.75
2.75
2.66
10.67
(5.57%)
(4.03%)
—
3.32
EPS growth%
21.97
21.29
19.29
19.40
17.40
17.66
15.41
14.74
17.64
16.27
26.46
16.27
17.65
53
8.11
Bookvalue per shkr
2.84
2.48
2.61
2.54
2.72
2.76
2.70
2.34
2.34
2.09
3.79
(5.14%)
(4.39%)
—
7.14
FCF per sharekr
1.83
1.70
1.71
1.85
1.98
1.84
1.81
1.81
1.68
1.46
9.56
(5.90%)
(3.02%)
—
9.38
Dividend per shkr
11.61
13.54
14.76
17.10
18.42
20.10
20.40
22.03
24.97
24.68
8.38
6.03%
8.31%
—
9.03
Div yield (avg)%
3.97
2.84
0.40
0.40
0.40
0.94
1.06
2.45
2.03
2.70
26.10
2.03
1.55
23
20.33
Payout ratio%
16.17
15.50
15.18
15.71
17.29
16.22
17.98
16.46
18.27
20.22
2.27
17.98
16.34
90
184.0
Shares (diluted)M
221.2
217.4
204.8
227.6
235.2
270.7
276.4
319.7
320.3
310.3
178.1
5.70%
3.59%
55
16.75
Buyback yield%
16.37
15.71
13.38
11.60
12.67
10.89
13.83
13.00
15.57
17.72
11.63
13.83
13.60
83
1.542
D/E ratiox
1.868
2.082
2.263
2.342
2.440
2.549
2.819
3.102
3.620
3.379
0.511
3.102
2.494
93
0.478
Enterprise valuekr B
0.202
0.186
0.169
0.156
0.142
0.148
0.166
0.151
0.144
0.145
1.677
0.35%
(3.92%)
62
2.069
LT debtkr B
2.147
2.282
2.689
2.787
3.289
3.422
3.399
3.731
3.787
3.846
3.538
3.18%
6.84%
10
Cost of revenue
1.91%
1.02×
Operating expenses
1.48%
0.98×
Goodwill & intangibles
18.94%
Property and equipment
17.99%