0.763
Revenuekr B
0.870
0.907
0.931
0.944
0.960
0.983
0.997
1.031
1.029
1.060
0.825
1.99%
2.25%
43
21.66
Revenue growth%
10.18
10.71
11.17
13.54
12.40
13.97
12.17
13.47
13.49
11.91
27.40
13.47
12.29
81
12.08
Gross margin%
31.57
32.00
33.31
32.18
33.61
32.38
35.01
32.46
35.25
34.25
23.52
34.25
32.89
28
3.94
Operating margin%
2.97
0.71
0.40
0.40
1.34
2.23
0.40
0.94
3.75
1.64
5.65
1.64
1.14
90
17.21
Net margin%
21.03
24.02
24.49
24.10
24.48
22.36
21.72
21.17
21.85
23.06
10.15
21.85
22.71
90
35.19
P/E ratio (avg)x
14.20
16.02
17.19
18.11
20.90
20.00
22.78
20.91
22.83
24.13
11.57
22.78
20.45
46
36.05
EV/EBITx
11.09
10.35
10.70
10.70
10.01
10.66
10.80
12.12
13.01
14.58
14.75
12.12
10.75
36
29.08
FCF yield (avg)%
12.23
10.71
10.75
9.61
11.52
12.25
10.02
9.71
7.66
9.05
4.32
9.71
10.36
86
25.93
FCF margin%
19.09
17.20
15.22
13.25
13.50
12.98
15.18
16.36
17.07
14.19
9.61
15.18
15.20
22
1.764
FCF / Net incomex
0.679
0.662
0.717
0.707
0.749
0.809
0.891
0.994
1.069
0.977
0.252
0.977
0.779
66
24.22
ROIC%
20.01
17.35
19.18
17.55
19.76
17.38
15.75
13.28
15.45
17.20
12.34
15.75
17.37
88
13.23
Return on equity%
16.83
18.33
20.22
22.30
23.61
24.18
21.52
19.40
20.86
23.50
19.81
21.52
21.19
15
14.80
Return on assets%
10.05
11.06
8.96
9.77
10.43
12.57
13.91
12.34
13.38
13.08
18.67
13.08
11.70
51
3.09
EPSkr
1.58
1.61
1.84
1.87
1.85
1.75
1.83
1.84
1.89
2.00
3.23
1.57%
3.70%
—
18.22
EPS growth%
21.62
22.75
22.90
22.13
21.42
21.28
18.38
19.68
17.82
20.04
7.72
19.68
21.35
6
2.26
Bookvalue per shkr
4.13
4.66
4.55
4.26
4.77
5.44
5.96
5.53
5.99
6.37
3.28
5.97%
4.06%
—
1.70
FCF per sharekr
4.48
5.18
5.06
5.54
5.64
5.22
5.73
5.55
5.53
6.38
3.02
2.48%
4.35%
—
2.54
Dividend per shkr
2.43
2.11
1.96
1.92
1.66
1.48
1.28
1.19
1.24
1.33
1.96
(4.33%)
(5.51%)
—
15.50
Div yield (avg)%
14.41
12.82
12.96
14.37
14.20
13.84
16.59
14.28
12.21
14.50
4.59
14.28
14.24
48
13.20
Payout ratio%
8.07
9.88
11.22
9.28
9.74
11.74
13.31
16.23
19.15
20.14
13.14
16.23
11.48
69
179.3
Shares (diluted)M
182.3
194.9
216.6
224.0
244.4
273.4
303.1
311.1
292.9
324.8
176.2
5.85%
5.75%
32
15.00
Buyback yield%
27.59
25.09
27.61
27.45
27.11
28.23
30.22
31.55
30.40
28.48
15.23
30.22
27.92
6
1.766
D/E ratiox
0.422
0.410
0.349
0.363
0.324
0.281
0.271
0.254
0.234
0.240
0.368
0.254
0.303
54
0.246
Enterprise valuekr B
0.590
0.588
0.645
0.727
0.849
0.988
1.124
1.278
1.282
1.344
0.217
9.63%
8.80%
45
77.84
LT debtkr M
806.9
718.3
758.0
695.5
687.6
672.1
698.2
673.5
675.2
613.1
51.51
(2.27%)
(2.90%)
74
Cost of revenue
2.14%
0.99×
Operating expenses
2.22%
1.00×
Property and equipment
15.89%