2.545
Revenuekr B
3.220
3.255
3.427
3.547
3.687
3.725
3.866
3.972
4.140
4.178
2.840
2.53%
2.71%
85
25.07
Revenue growth%
28.74
27.37
29.16
27.88
26.60
27.09
24.40
22.67
22.16
20.96
27.65
22.67
26.85
6
6.19
Gross margin%
13.33
14.81
15.57
18.53
21.29
24.03
26.64
28.33
26.06
23.19
4.20
26.06
22.24
91
14.26
Operating margin%
30.21
31.67
33.68
36.58
38.94
38.33
40.61
38.18
40.53
37.90
4.47
38.33
38.04
18
11.65
Net margin%
33.29
35.14
34.58
31.74
28.78
30.00
31.76
29.70
27.86
28.77
24.19
29.70
30.87
24
21.78
P/E ratio (avg)x
27.34
26.73
24.63
23.01
22.76
23.66
20.72
18.90
20.42
18.96
30.31
20.42
22.88
68
26.74
EV/EBITx
17.38
16.59
17.16
15.83
16.47
17.58
19.70
21.31
21.73
19.84
18.48
19.84
17.48
27
16.47
FCF yield (avg)%
17.80
19.10
20.51
19.18
17.20
19.94
17.92
16.57
16.94
16.38
17.55
16.94
17.86
86
5.32
FCF margin%
16.91
17.31
19.62
19.46
17.20
16.10
17.57
18.54
19.49
19.81
5.33
18.54
18.06
23
1.603
FCF / Net incomex
2.206
2.621
2.999
2.984
3.240
3.838
4.293
4.181
4.624
5.317
1.675
4.293
3.539
78
27.01
ROIC%
28.24
28.86
27.47
29.53
26.90
28.89
29.32
31.52
29.45
30.78
6.75
29.45
29.11
34
25.54
Return on equity%
8.63
7.02
8.21
6.00
4.31
5.48
8.12
10.21
13.01
12.45
29.80
10.21
8.16
62
17.67
Return on assets%
15.19
16.49
14.56
12.01
10.65
11.55
10.81
13.06
11.17
11.03
19.08
11.17
11.78
33
2.81
EPSkr
2.86
3.18
3.32
3.26
3.45
4.11
4.60
4.51
5.09
5.20
3.08
8.53%
7.75%
—
28.68
EPS growth%
19.73
19.74
17.56
18.61
19.20
21.65
21.88
23.25
24.17
22.86
4.23
22.86
20.70
54
3.11
Bookvalue per shkr
9.16
9.69
9.14
9.29
9.35
9.42
9.77
9.91
9.41
8.82
1.37
(1.17%)
1.17%
—
3.54
FCF per sharekr
5.97
5.68
6.07
7.09
7.08
7.90
9.18
9.62
10.62
10.14
1.48
7.45%
6.69%
—
3.94
Dividend per shkr
3.10
3.37
3.45
3.74
4.11
4.05
3.96
3.93
4.28
3.98
3.02
(0.61%)
2.20%
—
13.46
Div yield (avg)%
13.98
12.94
15.10
14.76
12.01
11.68
9.35
10.89
12.16
10.51
21.42
10.89
12.09
28
26.38
Payout ratio%
2.14
0.86
2.12
4.29
1.29
0.40
0.40
1.59
0.99
2.80
28.97
0.99
1.44
16
136.9
Shares (diluted)M
184.3
193.8
203.6
178.6
165.2
160.4
169.4
149.4
154.2
153.5
136.3
(1.45%)
(1.82%)
17
6.27
Buyback yield%
25.44
25.21
25.39
25.59
25.40
23.91
26.03
23.44
26.02
24.03
25.79
24.03
25.40
63
0.270
D/E ratiox
0.769
0.915
0.957
1.024
1.117
1.316
1.425
1.638
1.874
2.140
0.348
1.638
1.217
82
3.953
Enterprise valuekr B
6.671
6.480
6.984
8.406
8.696
9.696
11.11
12.37
13.45
16.11
4.890
13.13%
10.10%
75
4.516
LT debtkr B
0.525
0.456
0.432
0.387
0.419
0.411
0.439
0.440
0.436
0.399
3.303
(0.96%)
(2.07%)
58
Cost of revenue
2.60%
0.99×
Operating expenses
2.75%
1.00×
Property and equipment
16.02%