0.503
Revenuekr B
1.528
1.640
1.718
1.838
1.973
2.042
2.186
2.297
2.375
2.515
0.553
4.98%
5.67%
48
29.93
Revenue growth%
36.26
35.81
33.85
35.57
33.03
35.06
33.42
34.74
32.80
32.82
23.97
33.42
34.30
25
11.20
Gross margin%
11.44
9.20
10.64
11.00
12.07
13.71
15.42
17.31
19.35
18.23
9.94
17.31
12.89
71
22.17
Operating margin%
25.56
24.44
22.13
23.59
24.50
22.16
21.79
19.19
16.40
16.74
17.39
19.19
22.14
11
17.08
Net margin%
18.03
16.64
15.26
12.80
10.23
10.04
9.77
6.80
7.85
10.83
7.14
9.77
10.53
8
37.49
P/E ratio (avg)x
49.18
46.06
51.71
49.60
48.26
47.20
50.70
52.07
56.04
55.62
15.24
52.07
50.15
27
19.10
EV/EBITx
28.27
27.99
29.84
31.77
31.40
32.33
34.80
34.64
38.99
39.16
27.45
34.80
32.05
72
7.42
FCF yield (avg)%
12.55
14.21
12.85
10.56
11.25
9.78
8.13
9.80
7.19
6.62
14.01
8.13
10.18
6
17.24
FCF margin%
10.39
10.41
8.93
11.45
11.24
10.42
8.23
7.99
5.27
3.83
4.57
7.99
9.66
88
1.271
FCF / Net incomex
1.499
1.627
1.744
1.740
1.631
1.731
1.863
1.773
1.901
1.793
0.687
1.793
1.742
66
22.32
ROIC%
14.61
11.67
10.31
11.13
13.37
12.15
13.21
14.90
16.77
13.82
4.52
13.82
13.29
29
24.58
Return on equity%
19.59
20.69
21.19
20.13
19.71
18.19
20.50
21.86
20.99
19.40
2.27
20.50
20.31
43
28.73
Return on assets%
31.44
29.34
31.74
29.02
28.21
26.64
25.24
23.93
22.59
22.80
5.10
23.93
27.42
29
22.92
EPSkr
26.80
30.86
34.24
34.32
36.34
42.39
44.43
44.84
49.33
49.13
24.21
6.21%
5.97%
—
26.27
EPS growth%
31.78
33.70
34.22
34.00
32.31
33.62
32.55
35.08
32.84
30.88
7.24
32.84
33.23
58
7.58
Bookvalue per shkr
44.27
46.59
52.91
55.64
57.51
63.50
73.09
83.25
97.16
103.19
15.52
12.41%
10.03%
—
26.40
FCF per sharekr
4.54
4.79
4.42
4.62
4.35
4.50
4.42
4.68
4.93
4.20
15.55
(0.70%)
(1.44%)
—
19.65
Dividend per shkr
9.08
8.91
8.14
8.27
8.45
7.56
7.47
7.86
7.64
6.79
7.32
(4.27%)
(3.94%)
—
28.98
Div yield (avg)%
0.40
3.16
0.71
3.61
2.25
0.40
0.40
0.40
0.40
1.41
5.41
0.40
0.56
25
4.14
Payout ratio%
9.82
11.14
9.29
10.03
8.25
6.23
8.82
7.88
7.38
9.89
12.79
7.88
9.05
32
60.24
Shares (diluted)M
56.41
49.51
46.30
46.14
41.54
45.68
48.60
45.50
49.81
46.38
61.80
2.23%
(1.45%)
89
7.65
Buyback yield%
25.59
25.29
27.07
29.30
32.29
30.77
30.25
30.15
30.06
28.02
27.67
30.15
29.68
66
0.441
D/E ratiox
0.275
0.262
0.279
0.287
0.300
0.340
0.393
0.421
0.463
0.539
0.114
0.421
0.320
7
2.017
Enterprise valuekr B
0.417
0.468
0.443
0.472
0.513
0.471
0.479
0.440
0.470
0.444
1.198
(2.88%)
1.04%
46
1.286
LT debtkr B
2.841
2.911
3.166
2.989
3.346
3.770
4.279
4.432
4.416
4.597
2.091
6.56%
5.17%
45
Cost of revenue
5.53%
0.99×
Operating expenses
5.33%
0.97×
Property and equipment
15.99%
Cash and investments
13.85%