1.945
Revenuekr B
4.946
5.251
5.409
5.662
5.790
6.021
6.324
6.539
6.795
6.965
1.996
3.76%
4.08%
23
5.02
Revenue growth%
14.80
13.39
12.36
11.81
13.23
12.78
15.00
12.66
10.96
8.65
29.89
12.66
12.72
79
18.64
Gross margin%
17.20
18.87
19.81
18.26
16.99
19.27
20.84
21.65
23.76
26.01
17.55
21.65
19.54
50
14.11
Operating margin%
6.47
5.06
4.79
4.63
2.82
0.40
0.40
0.40
0.95
0.88
12.18
0.40
1.88
15
22.52
Net margin%
9.87
11.70
12.39
13.25
15.76
15.50
15.97
16.57
14.71
16.93
19.55
15.97
15.10
77
12.89
P/E ratio (avg)x
36.11
38.89
37.36
40.61
43.08
38.98
39.91
40.46
39.97
40.38
31.33
39.97
39.94
76
16.08
EV/EBITx
7.956
6.830
6.191
6.540
6.189
5.695
5.058
4.702
4.486
4.409
34.44
4.702
5.942
90
7.44
FCF yield (avg)%
31.05
32.79
35.43
34.12
33.88
31.96
32.62
33.99
32.50
31.26
16.38
32.50
32.70
17
13.19
FCF margin%
19.14
19.15
17.41
19.35
17.27
14.48
15.52
12.72
14.81
14.82
6.65
14.81
16.39
58
1.363
FCF / Net incomex
0.203
0.200
0.204
0.184
0.177
0.179
0.163
0.159
0.163
0.153
1.785
0.163
0.178
52
6.67
ROIC%
19.27
17.75
16.86
15.02
14.11
16.60
16.64
14.77
12.34
13.88
12.79
14.77
15.81
76
28.92
Return on equity%
24.10
22.67
23.60
24.37
22.84
23.31
24.26
25.87
26.60
28.94
14.52
25.87
24.18
6
14.45
Return on assets%
16.92
16.32
14.62
12.43
10.24
9.68
11.12
9.46
9.20
10.01
20.57
9.68
10.68
83
8.08
EPSkr
10.54
12.32
13.16
15.26
16.95
18.96
18.30
20.06
22.44
25.31
8.93
8.36%
10.78%
—
8.71
EPS growth%
27.85
27.68
29.89
30.93
33.11
33.63
35.61
35.46
35.24
37.23
20.70
35.46
33.37
18
11.17
Bookvalue per shkr
5.40
5.14
5.64
5.95
6.23
7.08
6.78
6.38
6.68
7.54
10.89
3.89%
3.77%
—
16.56
FCF per sharekr
13.21
13.30
15.09
17.67
18.45
20.76
24.94
25.99
28.67
34.62
14.63
13.42%
10.04%
—
14.60
Dividend per shkr
26.20
28.34
29.21
29.09
29.41
28.00
32.38
32.02
36.22
35.63
9.75
3.92%
3.39%
—
25.41
Div yield (avg)%
22.46
24.73
22.10
22.70
20.00
21.45
21.43
21.42
23.03
21.59
14.40
21.45
21.84
13
9.07
Payout ratio%
24.23
21.88
19.55
18.75
19.45
16.69
18.27
20.20
17.73
19.09
24.52
18.27
19.27
86
190.7
Shares (diluted)M
157.8
143.6
126.7
110.9
95.79
101.5
89.08
77.25
68.20
69.26
193.8
(6.28%)
(8.94%)
47
27.97
Buyback yield%
20.07
17.99
17.38
18.49
19.30
18.23
16.88
15.19
17.89
15.80
14.91
16.88
17.94
68
0.300
D/E ratiox
1.504
1.641
1.775
1.795
1.750
1.728
1.626
1.646
1.776
1.705
0.414
1.705
1.716
59
1.302
Enterprise valuekr B
8.930
9.193
9.161
9.830
9.741
10.04
10.75
11.44
11.10
10.85
5.532
2.18%
3.82%
86
2.393
LT debtkr B
9.325
9.843
11.76
13.60
15.57
15.58
18.67
20.75
20.46
22.97
4.892
8.09%
9.40%
62
Cost of revenue
3.84%
0.98×
Operating expenses
4.38%
1.03×
Cash and investments
17.11%
Property and equipment
15.02%