0.763
Revenuekr B
8.436
9.105
9.810
10.23
10.90
11.34
11.75
12.52
13.00
13.48
0.790
4.35%
5.42%
60
24.06
Revenue growth%
23.77
24.16
24.13
22.28
21.15
18.21
16.24
19.20
16.32
19.04
16.99
18.21
20.17
65
19.86
Gross margin%
12.11
13.60
14.58
13.97
13.43
13.74
11.01
8.46
9.28
7.36
3.16
9.28
12.77
51
27.42
Operating margin%
17.38
16.97
15.22
15.88
15.30
16.74
18.84
21.30
21.33
20.71
10.08
20.71
17.17
26
12.38
Net margin%
19.82
19.31
20.88
19.34
17.64
17.89
15.30
13.66
15.32
17.93
16.53
15.32
17.91
89
26.61
P/E ratio (avg)x
25.87
26.39
27.23
31.98
33.16
36.32
36.90
42.17
42.42
49.82
30.71
42.17
34.74
52
29.09
EV/EBITx
17.65
15.76
14.07
13.88
13.86
14.40
15.31
16.82
16.52
14.60
9.926
15.31
14.95
80
24.03
FCF yield (avg)%
22.88
23.89
23.85
23.93
23.54
21.05
18.91
21.42
19.76
22.03
24.13
21.05
22.46
37
24.29
FCF margin%
18.98
17.30
17.56
15.02
15.88
15.24
13.07
15.84
13.43
12.93
24.16
13.43
15.54
95
0.142
FCF / Net incomex
1.003
0.977
0.956
0.976
1.017
1.123
1.072
1.170
1.155
1.130
1.678
1.130
1.045
6
27.34
ROIC%
16.49
14.22
16.87
16.12
14.79
13.63
13.78
14.64
13.84
14.83
12.93
13.84
14.72
42
29.02
Return on equity%
28.68
25.77
25.14
23.43
20.43
21.10
23.15
24.56
24.61
23.78
18.58
23.78
24.17
36
21.04
Return on assets%
22.15
20.69
21.36
20.65
19.13
19.68
17.51
15.74
12.93
12.99
16.46
15.74
19.40
11
6.91
EPSkr
24.62
21.94
21.07
21.52
23.68
21.04
18.69
17.90
17.87
16.62
7.51
(6.83%)
(4.85%)
—
9.21
EPS growth%
5.22
6.46
8.33
6.52
4.15
1.35
0.40
1.84
1.15
1.94
18.78
1.35
3.05
6
33.79
Bookvalue per shkr
7.49
7.92
7.93
7.63
8.60
8.34
9.56
10.02
9.18
9.17
5.79
1.29%
2.63%
—
17.33
FCF per sharekr
12.70
10.93
10.48
9.08
8.98
8.91
9.44
9.23
8.00
6.95
10.24
(5.00%)
(5.76%)
—
11.40
Dividend per shkr
35.86
34.90
37.61
34.91
37.85
41.41
41.00
39.39
36.25
38.19
34.09
0.17%
0.91%
—
26.14
Div yield (avg)%
19.19
18.57
21.18
18.81
21.26
21.94
22.31
21.38
18.88
20.64
5.58
21.38
20.91
47
17.45
Payout ratio%
32.05
29.55
28.24
25.56
25.19
22.72
25.10
24.91
27.79
26.63
10.79
25.10
26.09
50
501.1
Shares (diluted)M
426.9
374.0
330.3
317.0
281.7
294.7
264.6
288.7
259.5
278.1
514.8
(0.26%)
(4.80%)
39
14.70
Buyback yield%
0.97
2.27
0.40
3.27
6.04
6.99
8.81
10.67
12.47
14.18
12.18
10.67
6.51
19
1.360
D/E ratiox
0.178
0.196
0.197
0.199
0.219
0.214
0.228
0.250
0.267
0.246
1.784
0.246
0.217
58
3.675
Enterprise valuekr B
15.25
15.10
14.85
17.34
17.90
19.96
19.92
21.86
22.75
23.03
11.22
5.17%
5.13%
9
10.44
LT debtkr B
11.41
10.69
9.860
9.032
8.487
7.440
7.981
8.689
8.462
8.092
3.353
(0.95%)
(3.86%)
82
Cost of revenue
5.56%
1.01×
Operating expenses
5.54%
1.01×
Property and equipment
14.76%