4.163
Revenuekr B
3.411
3.630
3.770
3.885
4.089
4.337
4.554
4.755
4.943
5.178
4.284
4.84%
4.86%
81
9.48
Revenue growth%
5.85
6.56
8.53
11.02
10.13
7.79
6.44
5.33
5.17
6.83
17.00
6.44
6.69
91
17.19
Gross margin%
16.58
18.40
16.24
13.38
12.64
14.70
16.15
14.32
13.16
14.65
6.93
14.65
14.68
90
25.43
Operating margin%
21.83
22.62
21.88
24.31
22.58
20.27
20.83
18.80
17.09
16.16
24.05
18.80
21.33
44
2.64
Net margin%
33.57
31.82
30.65
30.75
30.12
31.20
32.52
35.04
36.94
39.28
15.25
35.04
32.17
31
19.47
P/E ratio (avg)x
35.54
36.37
37.51
36.89
36.22
36.81
33.70
36.45
39.04
37.37
35.13
36.81
36.63
67
21.10
EV/EBITx
11.31
11.72
12.43
11.47
11.00
11.19
11.38
11.33
12.06
12.35
35.95
11.38
11.43
70
18.27
FCF yield (avg)%
5.63
7.20
5.00
3.33
2.51
2.75
0.40
0.40
0.40
2.55
16.52
0.40
2.65
52
27.12
FCF margin%
8.85
10.94
8.46
10.11
13.02
14.14
12.97
11.56
11.40
11.62
23.09
11.62
11.48
40
0.240
FCF / Net incomex
1.539
1.603
1.848
1.984
2.334
2.674
3.026
3.534
3.459
3.752
0.988
3.459
2.504
93
3.57
ROIC%
20.63
22.48
25.34
26.57
23.59
21.10
21.33
20.73
22.75
25.66
5.90
21.33
22.61
77
26.15
Return on equity%
8.92
10.68
12.55
12.72
12.66
13.73
14.25
13.17
14.36
11.59
4.82
13.73
12.69
89
13.67
Return on assets%
31.92
33.46
35.36
34.26
32.17
31.09
29.39
29.37
31.66
29.46
29.46
29.46
31.79
36
8.63
EPSkr
1.76
1.82
1.63
1.66
1.55
1.63
1.52
1.63
1.76
1.83
9.30
3.45%
1.20%
—
22.05
EPS growth%
20.03
17.94
20.04
20.88
19.88
20.82
19.75
20.63
18.38
21.35
20.77
20.63
20.03
14
4.94
Bookvalue per shkr
7.75
8.53
8.05
8.01
7.72
8.79
9.24
8.90
9.02
9.53
7.67
4.31%
3.27%
—
4.03
FCF per sharekr
7.85
7.25
7.45
6.94
6.96
6.81
7.34
7.43
7.78
7.21
1.68
0.71%
(0.91%)
—
8.96
Dividend per shkr
8.91
9.48
11.23
13.55
16.04
16.16
18.20
21.44
23.25
27.30
1.52
11.22%
13.99%
—
16.11
Div yield (avg)%
3.47
3.63
1.61
4.10
4.55
3.75
1.29
1.71
3.95
2.80
17.61
2.80
3.55
11
26.10
Payout ratio%
12.35
13.34
14.66
13.17
15.99
14.92
15.92
17.53
15.85
13.57
9.36
15.85
14.79
53
241.7
Shares (diluted)M
231.0
223.0
243.9
250.2
265.5
289.2
259.8
229.3
202.4
185.9
249.4
(6.88%)
(2.31%)
91
29.16
Buyback yield%
9.97
7.02
4.65
1.73
4.68
7.29
7.62
9.31
9.44
8.58
12.12
8.58
7.46
33
0.137
D/E ratiox
0.817
0.866
0.863
0.844
0.797
0.718
0.700
0.757
0.757
0.787
1.190
0.757
0.792
60
1.049
Enterprise valuekr B
4.340
4.637
4.661
5.163
4.550
4.349
4.376
3.986
4.146
3.746
1.353
(3.81%)
(1.63%)
65
3.622
LT debtkr B
4.211
4.775
5.285
5.812
6.556
7.201
8.476
8.601
9.299
9.293
1.153
7.23%
8.16%
80
Cost of revenue
4.77%
0.99×
Operating expenses
3.48%
0.88×
Goodwill & intangibles
14.23%