1.096
Revenuekr B
2.844
3.032
3.250
3.452
3.783
4.085
4.472
4.849
5.138
5.544
1.190
7.95%
7.63%
95
14.91
Revenue growth%
24.62
21.78
23.46
23.04
23.31
22.83
23.27
26.15
27.47
25.30
23.29
25.30
23.38
61
19.28
Gross margin%
30.52
31.59
33.91
36.01
37.64
39.75
37.58
36.92
34.21
35.15
14.43
36.92
35.58
23
25.28
Operating margin%
19.28
19.21
17.82
20.23
18.97
17.75
16.77
16.45
14.35
16.33
20.35
16.45
17.79
68
8.89
Net margin%
20.84
20.20
20.84
20.65
18.59
18.70
15.88
17.22
15.60
13.50
24.86
15.88
18.64
35
24.66
P/E ratio (avg)x
8.023
7.343
7.033
6.345
5.903
6.450
6.826
6.290
5.772
5.100
21.93
6.290
6.398
26
19.35
EV/EBITx
28.74
26.29
26.51
29.27
28.86
26.46
24.30
25.50
28.03
28.72
22.93
26.46
27.27
8
25.26
FCF yield (avg)%
22.18
22.70
19.96
19.28
19.34
21.38
19.43
20.63
18.95
20.55
9.88
20.55
20.25
83
7.31
FCF margin%
20.02
21.28
23.51
20.55
20.96
18.79
17.59
16.28
14.89
14.01
10.20
16.28
19.41
13
1.496
FCF / Net incomex
0.301
0.314
0.352
0.360
0.363
0.377
0.413
0.461
0.444
0.457
1.659
0.444
0.370
50
8.90
ROIC%
11.70
12.09
11.36
14.14
16.79
14.18
12.86
12.89
13.75
15.85
13.62
13.75
13.32
16
23.60
Return on equity%
21.00
19.35
20.01
22.76
25.39
27.79
26.63
24.37
26.55
24.65
2.90
26.55
24.51
33
15.18
Return on assets%
20.54
21.24
21.50
23.65
20.87
19.71
22.39
21.94
19.92
20.13
25.41
20.13
21.06
24
8.00
EPSkr
10.33
11.41
11.15
10.99
10.39
10.32
10.26
11.09
10.53
12.07
8.94
3.04%
2.33%
—
20.43
EPS growth%
23.83
25.38
23.50
20.75
23.67
23.99
25.56
22.56
21.20
20.21
29.21
22.56
23.59
36
2.73
Bookvalue per shkr
6.22
5.87
6.08
6.41
6.40
6.01
5.88
5.07
4.59
4.01
5.33
(8.91%)
(3.82%)
—
6.14
FCF per sharekr
8.02
7.83
9.24
9.05
9.86
11.00
12.05
11.87
11.87
13.85
1.33
7.03%
7.09%
—
7.42
Dividend per shkr
1.47
1.65
1.80
1.87
1.82
2.01
1.89
1.67
1.71
1.56
2.23
(2.96%)
(0.42%)
—
23.34
Div yield (avg)%
22.33
22.79
21.30
22.93
22.68
22.12
24.50
23.40
24.71
26.78
5.88
24.50
22.86
52
19.87
Payout ratio%
16.62
16.90
14.27
16.46
19.21
21.12
21.58
23.90
25.30
23.80
23.74
23.80
20.17
86
270.2
Shares (diluted)M
397.2
387.7
425.2
450.0
511.2
546.6
528.7
526.1
620.6
715.6
276.4
6.96%
7.69%
20
28.28
Buyback yield%
18.97
17.75
16.66
16.36
19.21
20.10
21.53
23.30
21.56
21.14
29.86
21.53
19.65
75
1.393
D/E ratiox
1.971
2.225
2.083
2.038
2.017
2.194
2.350
2.343
2.216
2.501
1.407
2.343
2.205
12
3.289
Enterprise valuekr B
0.823
0.823
0.733
0.791
0.740
0.655
0.697
0.714
0.621
0.624
1.306
(3.35%)
(2.67%)
68
4.827
LT debtkr B
1.161
1.106
0.995
0.874
0.849
0.875
0.824
0.732
0.791
0.679
2.832
(4.39%)
(6.21%)
87
Cost of revenue
7.78%
1.01×
Operating expenses
6.70%
0.92×
Goodwill & intangibles
18.28%
Property and equipment
16.35%