3.846
Revenuekr B
2.452
2.679
2.926
3.112
3.454
3.718
4.054
4.389
4.736
5.151
4.124
8.32%
8.70%
35
12.58
Revenue growth%
14.60
13.45
15.38
16.99
18.05
19.74
21.69
22.05
20.56
22.87
25.31
21.69
18.90
78
4.40
Gross margin%
9.31
12.11
13.05
13.62
14.17
15.31
17.96
18.04
15.68
12.91
9.34
15.68
13.90
83
2.89
Operating margin%
7.62
9.66
8.05
10.74
12.32
15.13
14.84
14.97
16.02
18.21
3.29
15.13
13.58
33
12.56
Net margin%
21.41
23.14
25.31
22.81
20.13
19.08
20.36
19.43
20.83
19.31
18.96
19.43
20.59
61
31.52
P/E ratio (avg)x
40.50
41.60
48.16
48.30
55.16
54.48
63.33
74.27
87.30
93.68
31.09
74.27
54.82
49
18.97
EV/EBITx
11.63
12.41
12.62
14.80
17.08
16.73
19.37
20.46
19.89
22.62
8.310
19.89
16.90
89
24.11
FCF yield (avg)%
9.95
9.57
9.23
9.52
10.19
11.09
12.73
10.47
9.54
11.41
6.00
11.09
10.07
71
13.84
FCF margin%
31.85
33.00
32.16
32.53
35.01
37.18
39.08
37.39
40.16
40.87
24.69
39.08
36.10
11
0.560
FCF / Net incomex
1.436
1.498
1.510
1.583
1.564
1.707
1.778
1.861
1.848
1.734
0.292
1.778
1.645
62
10.31
ROIC%
18.47
17.49
16.23
14.96
14.05
14.82
14.96
13.55
12.97
12.87
7.30
13.55
14.89
46
25.09
Return on equity%
8.15
6.20
5.39
3.59
6.50
4.82
1.99
4.21
4.61
3.53
18.40
4.21
4.71
91
3.02
Return on assets%
25.35
25.29
22.93
22.25
20.87
19.60
22.43
22.21
22.97
25.33
8.93
22.43
22.68
58
15.41
EPSkr
4.57
5.07
5.25
5.94
5.98
6.30
6.40
7.07
7.57
8.35
16.84
6.92%
6.51%
—
10.32
EPS growth%
4.25
2.90
0.40
1.44
0.41
0.40
0.40
0.40
3.12
4.47
10.40
0.40
0.92
11
3.50
Bookvalue per shkr
9.23
9.46
9.93
11.26
12.96
13.09
12.96
14.39
14.86
16.20
19.58
4.57%
7.37%
—
7.95
FCF per sharekr
4.25
4.17
4.81
5.49
5.12
5.81
5.73
6.63
7.71
7.34
20.02
7.47%
5.21%
—
23.75
Dividend per shkr
4.89
5.10
5.51
5.40
5.69
5.89
5.96
5.82
5.50
6.08
20.55
1.35%
2.10%
—
17.06
Div yield (avg)%
18.57
18.27
16.67
15.45
15.62
14.59
16.52
15.90
14.27
14.00
19.95
14.59
15.76
67
6.51
Payout ratio%
29.09
27.66
29.68
28.51
29.82
32.21
35.18
37.01
38.20
37.66
6.78
37.01
31.01
47
90.41
Shares (diluted)M
114.9
135.4
145.5
145.6
156.4
183.3
206.3
231.0
264.1
301.7
91.70
14.04%
10.79%
19
8.43
Buyback yield%
3.30
1.64
0.40
0.40
0.40
2.22
2.66
0.50
0.40
0.40
15.16
0.50
0.45
67
0.685
D/E ratiox
1.678
1.850
1.824
2.063
2.158
2.096
2.166
2.193
2.561
2.846
0.958
2.193
2.127
27
3.249
Enterprise valuekr B
1.191
1.184
1.280
1.462
1.422
1.385
1.538
1.618
1.576
1.576
2.566
2.08%
4.67%
51
1.658
LT debtkr B
3.938
4.596
5.135
5.983
6.621
7.731
7.783
7.458
7.418
8.266
1.217
4.54%
9.60%
60
Cost of revenue
8.63%
0.99×
Operating expenses
8.81%
1.01×
Property and equipment
15.43%