5.065
Revenuekr B
3.600
3.601
3.667
3.686
3.720
3.811
3.928
3.963
3.977
4.047
5.588
1.70%
1.53%
36
17.78
Revenue growth%
15.28
13.26
12.20
12.16
13.45
13.03
10.88
12.04
14.23
12.39
21.89
12.39
12.71
79
22.21
Gross margin%
31.02
29.66
31.49
32.03
34.20
32.31
31.12
29.31
30.34
31.41
7.39
31.12
31.26
64
6.31
Operating margin%
26.71
27.13
25.94
27.55
27.03
25.36
26.29
26.01
23.53
25.25
17.13
25.36
26.15
24
2.91
Net margin%
7.30
9.86
9.40
10.04
8.78
7.15
6.23
9.21
11.19
9.17
28.02
9.17
9.19
13
19.75
P/E ratio (avg)x
7.958
7.913
7.372
6.847
6.907
7.362
7.619
6.788
7.380
7.584
15.76
7.380
7.376
90
14.86
EV/EBITx
47.16
49.14
46.53
46.27
51.73
60.11
56.67
59.75
64.02
62.65
36.43
60.11
54.20
26
14.96
FCF yield (avg)%
11.19
9.04
6.09
4.84
3.33
0.84
0.40
0.40
1.02
0.68
19.43
0.68
2.18
11
11.68
FCF margin%
3.13
5.95
5.42
7.72
8.41
9.23
6.41
5.18
5.11
2.64
29.62
5.18
5.69
28
1.274
FCF / Net incomex
2.099
2.048
2.044
2.288
2.700
2.986
3.510
3.496
3.740
4.350
0.636
3.510
2.843
14
25.00
ROIC%
26.68
24.17
23.88
25.27
22.32
21.23
23.75
25.45
26.17
28.00
5.24
25.45
24.72
82
25.76
Return on equity%
23.48
21.28
21.98
21.33
20.99
23.10
23.09
25.64
27.54
29.21
20.69
25.64
23.09
67
7.56
Return on assets%
6.75
6.40
6.28
9.15
10.74
9.44
8.47
5.78
7.45
7.81
20.25
7.81
7.63
26
42.69
EPSkr
48.71
46.84
49.72
55.57
56.81
56.18
55.85
54.24
52.37
57.65
45.55
0.29%
2.93%
—
6.73
EPS growth%
14.10
14.32
14.96
14.69
16.85
18.98
17.06
17.98
15.86
16.06
11.86
17.06
15.96
41
33.95
Bookvalue per shkr
6.91
6.61
5.99
6.41
6.68
6.88
6.98
7.37
6.54
6.08
28.20
(1.84%)
(2.21%)
—
27.76
FCF per sharekr
30.46
32.91
33.32
32.99
34.89
39.35
40.89
37.32
33.79
38.14
41.89
1.80%
2.68%
—
10.32
Dividend per shkr
53.48
55.63
55.91
55.63
55.09
63.16
65.38
69.08
78.20
82.13
15.92
8.31%
4.70%
—
23.32
Div yield (avg)%
14.77
14.72
12.08
10.23
8.61
8.90
7.00
7.16
5.83
8.17
22.38
7.16
8.76
93
27.79
Payout ratio%
20.24
23.24
25.06
24.16
23.76
22.03
22.99
23.78
24.71
22.82
13.09
22.99
23.50
44
75.84
Shares (diluted)M
82.36
82.49
86.11
77.90
82.78
88.72
95.41
91.01
92.19
95.87
73.92
2.98%
2.41%
33
6.84
Buyback yield%
5.79
6.75
8.67
9.66
11.96
10.37
7.90
9.36
11.41
13.76
16.35
10.37
9.51
70
0.489
D/E ratiox
2.412
2.480
2.462
2.710
2.883
2.900
2.926
3.413
3.919
3.755
1.093
3.413
2.891
17
2.450
Enterprise valuekr B
3.970
3.497
3.799
4.066
4.415
4.030
4.316
3.800
3.290
3.266
3.037
(5.85%)
(2.49%)
28
1.283
LT debtkr B
1.405
1.497
1.315
1.167
1.087
1.092
0.968
1.036
0.986
1.006
0.443
(1.55%)
(3.48%)
50
Cost of revenue
1.62%
1.01×
Operating expenses
1.03%
0.95×
Cash and investments
14.59%
Goodwill & intangibles
14.07%