3.149
Revenuekr B
3.783
3.995
4.286
4.640
4.895
5.285
5.608
6.105
6.414
6.765
3.379
6.68%
6.92%
33
23.14
Revenue growth%
18.83
19.90
20.98
23.26
21.28
23.00
22.65
23.78
23.04
20.72
18.70
23.00
21.96
66
27.39
Gross margin%
19.03
20.86
22.84
20.73
18.16
18.16
20.98
22.98
23.03
25.22
11.61
22.98
20.92
82
28.88
Operating margin%
29.54
27.02
24.51
23.93
21.10
21.78
21.95
19.03
16.05
14.47
27.91
19.03
21.87
5
15.84
Net margin%
0.40
0.62
2.92
5.55
4.96
4.89
3.77
6.62
6.14
5.61
7.10
5.61
4.93
93
6.789
P/E ratio (avg)x
25.76
30.67
32.21
37.19
42.92
41.45
40.27
42.63
50.62
50.09
26.60
42.63
40.86
39
26.69
EV/EBITx
31.75
31.06
33.48
37.77
39.83
45.43
54.22
57.98
57.79
67.97
15.30
57.79
42.63
42
25.21
FCF yield (avg)%
4.56
7.00
5.71
5.91
3.39
1.97
2.58
3.58
2.89
5.58
12.95
2.89
4.07
52
23.98
FCF margin%
24.25
26.25
27.13
27.32
29.34
31.03
30.40
31.54
29.25
31.03
8.37
31.03
29.30
56
1.676
FCF / Net incomex
0.237
0.253
0.253
0.287
0.344
0.400
0.451
0.484
0.538
0.621
0.556
0.484
0.372
75
17.13
ROIC%
11.64
11.35
12.89
14.99
12.08
14.46
16.62
18.86
16.80
16.62
9.59
16.62
14.73
13
15.32
Return on equity%
2.24
4.85
5.30
6.71
4.80
2.09
1.85
4.57
6.24
8.18
15.43
4.57
4.83
27
14.88
Return on assets%
6.40
5.68
6.95
7.38
5.33
6.43
7.21
5.17
7.56
8.42
17.38
7.21
6.69
44
6.76
EPSkr
71.69
77.66
74.39
86.20
87.59
99.98
110.89
109.35
114.66
126.19
7.19
7.58%
6.96%
—
3.07
EPS growth%
21.44
23.64
21.31
19.98
20.86
22.32
20.80
22.23
24.09
22.70
3.50
22.32
21.83
88
32.66
Bookvalue per shkr
14.81
17.45
20.36
19.92
21.27
22.72
22.42
21.57
20.93
23.83
43.00
2.30%
5.02%
—
9.17
FCF per sharekr
41.33
37.60
34.94
36.35
33.14
33.41
33.21
35.58
36.42
34.42
16.66
0.76%
(1.55%)
—
9.03
Dividend per shkr
32.47
35.34
34.16
38.18
39.56
40.16
37.91
39.06
40.37
43.39
27.55
1.87%
1.97%
—
23.04
Div yield (avg)%
5.06
2.69
4.57
7.34
8.09
9.13
11.33
9.99
12.44
14.41
11.48
11.33
8.61
36
5.95
Payout ratio%
12.87
15.38
12.38
9.91
10.86
12.20
13.32
15.57
17.81
19.80
18.48
15.57
13.09
37
66.48
Shares (diluted)M
96.78
99.63
115.5
134.1
137.2
141.4
145.5
148.8
171.3
163.5
65.07
3.58%
6.06%
37
25.51
Buyback yield%
23.01
25.80
25.83
27.62
28.84
27.17
25.32
26.54
27.52
29.70
15.57
27.17
26.85
29
0.359
D/E ratiox
0.520
0.460
0.482
0.444
0.425
0.448
0.420
0.423
0.465
0.481
1.462
0.448
0.454
27
1.488
Enterprise valuekr B
5.652
6.068
6.095
7.131
7.106
8.248
9.228
10.80
11.62
13.07
0.383
12.96%
10.48%
57
2.445
LT debtkr B
6.474
6.331
6.882
6.828
7.456
8.337
8.780
9.008
10.21
11.19
2.511
8.45%
5.49%
60
Cost of revenue
7.21%
1.03×
Operating expenses
6.81%
0.99×
Property and equipment
13.69%