3.999
Revenuekr B
6.282
6.667
7.006
7.424
7.771
8.060
8.573
8.859
9.327
9.619
4.188
4.36%
4.62%
66
24.98
Revenue growth%
2.69
0.40
1.23
3.63
2.25
3.01
4.94
6.51
5.17
3.77
18.78
4.94
3.32
49
10.15
Gross margin%
16.05
16.75
14.19
16.41
19.41
17.09
16.58
18.65
20.32
22.13
8.32
18.65
16.92
71
28.88
Operating margin%
4.09
3.29
5.57
2.95
0.40
2.92
0.68
2.79
2.50
4.95
25.99
2.79
2.94
91
8.96
Net margin%
22.76
21.67
22.35
24.18
22.65
24.93
25.62
25.42
27.05
29.51
23.48
25.62
24.56
11
22.72
P/E ratio (avg)x
21.28
21.92
23.82
20.54
17.85
18.70
17.05
15.18
14.76
15.84
22.68
15.84
18.28
89
11.03
EV/EBITx
10.99
11.72
13.76
13.30
15.76
18.43
17.81
17.77
17.32
20.34
31.63
17.81
16.54
80
6.60
FCF yield (avg)%
11.34
9.26
7.10
9.52
11.17
11.66
9.89
8.48
10.55
7.83
14.59
9.89
9.71
62
2.70
FCF margin%
13.22
14.32
13.64
10.65
11.38
13.71
12.23
10.08
8.13
5.63
10.14
10.08
11.81
74
0.559
FCF / Net incomex
0.560
0.590
0.542
0.487
0.447
0.460
0.445
0.433
0.430
0.409
0.222
0.433
0.453
10
15.57
ROIC%
28.80
30.36
28.03
26.15
25.94
23.16
22.34
22.40
21.55
18.96
7.72
22.34
24.55
94
2.18
Return on equity%
31.01
31.74
34.08
32.87
30.26
28.52
25.74
25.50
26.89
24.28
29.89
25.74
29.39
65
10.93
Return on assets%
30.76
33.74
36.59
36.27
34.20
34.83
36.59
38.57
38.60
36.29
26.85
36.59
36.28
66
9.85
EPSkr
3.21
3.01
2.94
2.75
2.91
2.98
2.64
2.75
2.58
2.36
10.56
(4.09%)
(3.52%)
—
9.65
EPS growth%
19.88
22.16
19.62
18.29
16.21
17.99
17.30
19.52
20.52
22.98
25.51
19.52
19.57
75
16.92
Bookvalue per shkr
11.42
10.19
9.69
8.71
8.21
8.81
8.29
8.71
8.27
8.61
10.67
0.95%
(3.06%)
—
4.84
FCF per sharekr
4.97
5.06
5.66
5.16
5.27
6.00
6.65
6.09
5.71
5.39
3.52
0.45%
2.15%
—
2.89
Dividend per shkr
10.39
12.41
13.80
15.85
19.07
21.57
22.47
25.89
25.92
29.82
16.23
9.35%
10.89%
—
3.84
Div yield (avg)%
8.10
9.78
11.23
9.92
12.75
12.54
11.77
11.87
11.83
10.60
17.16
11.83
11.50
45
19.37
Payout ratio%
19.45
20.94
20.64
21.54
23.86
22.20
19.67
16.91
16.23
17.61
14.30
17.61
20.16
17
215.5
Shares (diluted)M
287.3
281.9
313.2
378.4
379.9
388.9
402.5
419.0
428.1
472.1
226.1
4.44%
5.21%
43
28.59
Buyback yield%
7.51
5.20
4.87
3.56
4.45
3.31
4.97
6.30
5.17
7.74
3.45
5.17
5.07
72
0.301
D/E ratiox
2.064
2.099
2.107
2.458
2.486
2.762
2.746
3.053
3.384
3.824
0.698
3.053
2.616
27
5.213
Enterprise valuekr B
11.25
12.82
13.03
13.50
12.44
13.99
13.93
12.75
11.79
12.08
8.757
(0.58%)
0.83%
22
5.421
LT debtkr B
6.266
6.962
7.709
7.437
7.510
8.436
9.349
9.004
8.658
8.383
1.228
2.22%
3.64%
40
Cost of revenue
4.45%
0.98×
Operating expenses
4.56%
0.99×
Goodwill & intangibles
22.42%
Cash and investments
13.10%