4.560
Revenuekr B
11.53
12.48
13.77
15.21
16.61
17.95
19.74
21.50
23.04
25.49
4.718
8.94%
9.11%
68
22.75
Revenue growth%
3.35
0.49
1.21
0.40
0.40
0.40
2.49
0.40
0.98
1.19
27.53
0.98
0.74
63
18.13
Gross margin%
22.81
25.69
23.80
24.26
23.35
22.10
22.44
24.02
22.66
19.85
9.18
22.44
23.08
8
14.72
Operating margin%
23.08
22.93
21.76
21.71
21.72
20.07
17.53
19.20
17.35
19.67
24.69
19.20
20.89
64
16.05
Net margin%
16.71
14.93
14.41
16.92
18.39
16.79
19.61
21.57
20.68
22.62
16.25
20.68
17.65
61
34.73
P/E ratio (avg)x
29.17
27.09
28.07
30.24
28.92
32.09
29.43
33.45
35.05
37.76
7.405
33.45
29.84
39
13.45
EV/EBITx
31.08
31.90
28.80
31.06
29.68
33.09
29.65
31.11
30.97
33.58
6.199
31.11
31.07
8
27.44
FCF yield (avg)%
28.39
29.00
28.97
30.05
27.78
30.61
30.50
27.54
29.40
32.27
14.31
30.50
29.20
22
12.57
FCF margin%
19.69
21.00
21.37
21.27
20.05
18.05
20.83
19.26
17.00
14.70
4.17
18.05
19.87
30
1.304
FCF / Net incomex
0.529
0.517
0.465
0.410
0.388
0.393
0.392
0.375
0.348
0.356
1.378
0.375
0.393
75
22.05
ROIC%
7.50
5.44
7.76
8.35
9.55
7.39
5.39
8.07
8.71
6.12
23.90
7.39
7.63
84
6.83
Return on equity%
5.75
4.00
1.60
2.03
3.20
5.20
6.27
6.20
4.10
2.63
10.82
5.20
4.05
94
10.12
Return on assets%
24.68
26.03
24.64
25.12
26.53
24.83
25.39
26.26
25.03
27.75
3.71
25.39
25.26
26
17.41
EPSkr
77.02
78.93
94.92
105.95
119.06
132.79
133.86
156.57
164.27
185.59
18.99
9.28%
10.77%
—
8.49
EPS growth%
21.25
20.95
22.96
20.37
21.04
21.02
19.29
19.79
17.62
14.79
2.71
19.29
20.66
82
32.53
Bookvalue per shkr
15.22
15.90
18.25
20.71
21.47
20.82
20.17
23.63
23.48
28.14
51.00
5.56%
7.76%
—
15.02
FCF per sharekr
14.62
14.23
12.84
13.38
12.80
12.28
11.59
9.92
10.17
10.75
42.37
(3.43%)
(3.68%)
—
31.01
Dividend per shkr
41.53
40.77
44.26
43.38
42.32
40.03
38.81
40.92
45.26
48.66
46.19
2.83%
1.69%
—
3.87
Div yield (avg)%
22.95
20.60
20.01
20.78
18.68
20.27
17.42
18.38
19.11
17.95
2.09
18.38
19.56
26
12.68
Payout ratio%
27.21
26.73
25.59
22.75
20.61
20.38
20.33
21.85
23.10
22.28
22.33
21.85
22.51
29
287.3
Shares (diluted)M
223.5
208.1
191.1
207.2
199.4
197.4
173.6
169.1
177.6
153.9
283.9
(5.05%)
(3.96%)
83
7.86
Buyback yield%
10.68
11.60
12.98
10.62
9.90
7.13
5.56
6.23
7.28
8.00
25.03
7.13
8.95
37
1.716
D/E ratiox
0.395
0.408
0.467
0.504
0.543
0.531
0.583
0.689
0.729
0.715
0.639
0.689
0.537
60
17.22
Enterprise valuekr B
22.12
22.48
23.79
26.86
31.46
34.72
41.11
48.42
51.07
53.41
11.65
11.17%
10.17%
31
24.22
LT debtkr B
10.93
10.32
10.22
11.70
12.50
14.54
15.47
17.95
17.32
17.03
27.68
6.37%
6.05%
66
Cost of revenue
9.13%
1.00×
Operating expenses
8.90%
0.98×