5.025
Revenuekr B
11.59
11.56
11.60
11.95
12.20
12.22
12.23
12.15
12.33
12.16
5.618
(0.06%)
0.46%
14
28.42
Revenue growth%
7.26
5.95
3.11
5.58
6.53
5.92
6.48
6.82
4.54
4.27
9.72
5.92
5.94
64
29.29
Gross margin%
16.11
16.06
14.43
16.90
17.75
19.58
17.87
19.12
18.31
19.73
18.94
19.12
17.81
16
26.32
Operating margin%
19.57
17.46
18.14
16.71
15.35
16.80
15.86
17.27
15.84
18.03
18.40
16.80
17.04
43
28.97
Net margin%
26.53
29.29
27.93
29.71
30.12
32.72
34.03
31.67
31.92
30.87
25.65
31.92
30.49
65
14.88
P/E ratio (avg)x
29.90
28.78
31.64
29.49
29.10
26.28
25.29
26.53
23.94
25.58
37.00
25.58
27.66
57
11.29
EV/EBITx
10.30
11.08
11.41
12.96
12.68
13.86
13.62
15.24
14.31
15.80
34.82
14.31
13.29
34
23.71
FCF yield (avg)%
34.49
35.59
33.53
33.16
35.55
37.77
39.74
40.95
43.21
44.41
21.83
40.95
36.68
61
2.23
FCF margin%
23.70
21.97
24.33
24.64
26.88
26.14
25.80
28.76
31.38
28.90
24.19
28.76
25.97
71
0.533
FCF / Net incomex
0.531
0.509
0.546
0.480
0.450
0.493
0.460
0.440
0.407
0.418
1.322
0.440
0.470
7
23.15
ROIC%
24.78
23.70
24.17
21.40
19.80
19.25
19.71
20.96
22.52
22.57
13.66
20.96
21.96
52
5.10
Return on equity%
10.37
12.87
13.70
13.42
12.64
11.82
9.52
10.38
10.87
11.01
10.63
10.87
11.41
44
13.01
Return on assets%
19.12
21.40
22.72
21.58
22.87
21.77
22.67
19.96
22.69
23.09
28.65
22.67
22.22
59
7.41
EPSkr
4.01
3.64
3.34
3.48
3.51
3.50
3.74
3.48
3.76
3.98
7.91
2.57%
0.69%
—
4.65
EPS growth%
32.64
32.84
30.31
30.09
31.78
31.88
33.61
33.06
30.49
29.37
24.64
31.88
31.83
47
2.36
Bookvalue per shkr
9.79
11.48
11.40
12.79
14.16
17.10
18.26
20.87
23.14
27.26
5.16
13.99%
11.63%
—
6.41
FCF per sharekr
6.85
6.95
7.23
6.98
7.29
6.85
7.46
7.72
8.25
8.55
1.41
3.24%
2.72%
—
1.31
Dividend per shkr
11.96
11.87
13.36
15.54
17.98
19.27
19.34
22.04
22.49
25.53
6.33
7.26%
8.71%
—
10.99
Div yield (avg)%
32.00
32.24
32.32
29.62
29.25
26.39
28.48
29.30
28.59
31.50
21.95
28.59
29.46
66
15.02
Payout ratio%
14.58
11.89
11.07
11.23
9.09
9.98
11.97
13.62
12.94
13.85
24.98
12.94
11.93
44
398.3
Shares (diluted)M
394.1
375.6
364.2
371.9
366.0
394.6
386.4
412.0
445.5
429.2
408.7
3.24%
1.48%
94
10.76
Buyback yield%
9.69
11.80
9.64
8.37
11.25
11.37
13.23
15.19
12.68
15.19
19.58
13.23
11.59
40
1.551
D/E ratiox
0.898
0.806
0.724
0.705
0.652
0.607
0.526
0.462
0.423
0.447
1.796
0.462
0.629
50
1.817
Enterprise valuekr B
1.300
1.290
1.181
1.232
1.175
1.265
1.192
1.168
1.079
1.121
5.660
(0.93%)
(1.32%)
20
7.813
LT debtkr B
3.135
3.094
3.050
3.411
3.126
3.114
3.009
3.043
2.983
3.382
4.777
1.59%
2.15%
42
Cost of revenue
0.62%
1.02×
Operating expenses
(0.14%)
0.94×