3.056
Revenuekr B
1.976
2.126
2.290
2.462
2.627
2.902
3.178
3.392
3.682
3.919
3.308
8.33%
7.92%
43
7.11
Revenue growth%
30.73
33.27
32.89
33.58
30.92
32.62
30.23
31.31
32.17
29.63
27.84
31.31
31.74
22
3.20
Gross margin%
13.21
14.04
14.21
11.26
13.40
14.00
16.91
18.51
15.54
17.85
23.14
16.91
14.12
54
23.10
Operating margin%
12.97
14.16
12.98
12.15
11.86
13.15
13.21
14.62
15.70
18.19
29.17
14.62
13.18
33
8.51
Net margin%
11.54
14.34
15.68
12.99
15.87
16.27
15.09
15.88
14.10
11.78
15.70
15.09
14.72
80
12.33
P/E ratio (avg)x
11.78
11.08
12.59
12.26
12.55
12.64
12.58
11.81
11.60
11.89
21.93
11.89
12.07
12
7.460
EV/EBITx
16.79
16.99
16.83
16.63
17.31
18.14
20.75
22.52
26.14
25.12
32.61
22.52
17.73
49
16.24
FCF yield (avg)%
27.85
25.61
25.74
25.94
27.97
30.49
28.94
30.00
28.53
29.68
10.65
29.68
28.25
55
9.73
FCF margin%
5.52
7.47
8.43
6.35
4.05
1.67
0.40
0.40
0.40
0.40
29.68
0.40
2.86
83
1.385
FCF / Net incomex
1.140
1.192
1.269
1.234
1.144
1.154
1.141
0.999
0.930
0.824
1.506
0.999
1.143
79
27.41
ROIC%
9.95
7.66
10.19
12.95
14.25
13.78
12.07
13.81
12.39
12.94
3.37
12.94
12.66
77
18.52
Return on equity%
28.70
28.09
28.01
28.20
29.07
29.61
32.45
31.18
31.66
28.70
21.71
31.18
28.89
67
24.22
Return on assets%
6.08
4.51
7.09
6.65
4.65
3.10
3.35
5.43
3.62
5.77
23.17
3.62
5.04
45
4.67
EPSkr
2.50
2.72
2.51
2.78
2.90
2.68
2.54
2.43
2.80
2.92
5.03
0.16%
3.00%
—
26.82
EPS growth%
21.00
20.69
17.90
19.99
20.53
22.28
22.94
20.48
22.10
24.01
27.85
22.28
20.85
66
4.05
Bookvalue per shkr
0.74
0.67
0.70
0.61
0.59
0.54
0.48
0.43
0.37
0.34
2.57
(10.19%)
(8.09%)
—
2.43
FCF per sharekr
5.58
6.21
7.40
8.68
8.99
10.36
11.50
13.40
14.95
16.64
2.93
13.11%
11.38%
—
3.15
Dividend per shkr
4.75
4.80
5.26
4.65
4.10
4.21
4.30
4.11
3.56
3.39
1.25
(3.71%)
(3.46%)
—
9.49
Div yield (avg)%
10.57
8.02
5.14
7.91
10.15
8.90
6.31
5.42
4.76
2.70
17.19
5.42
7.11
26
22.17
Payout ratio%
8.97
10.28
9.37
8.29
8.40
9.36
9.06
11.44
10.30
11.56
12.26
10.30
9.37
21
638.2
Shares (diluted)M
435.9
468.3
445.3
432.7
402.9
416.9
365.2
386.0
384.6
389.4
612.3
(0.68%)
(1.47%)
18
28.00
Buyback yield%
7.68
9.88
10.02
7.79
5.97
6.18
3.73
2.89
5.40
8.15
21.75
5.40
6.93
51
0.745
D/E ratiox
0.309
0.342
0.335
0.332
0.368
0.346
0.331
0.319
0.293
0.313
0.258
0.319
0.331
20
1.032
Enterprise valuekr B
1.202
1.285
1.327
1.445
1.384
1.510
1.665
1.941
2.195
2.114
0.366
8.84%
6.78%
15
1.601
LT debtkr B
1.733
1.711
1.885
2.267
2.535
2.620
2.599
2.901
3.057
3.609
0.147
7.32%
7.65%
59
Cost of revenue
7.97%
1.00×
Operating expenses
7.72%
0.98×
Property and equipment
19.12%