1.565
Revenuekr B
2.536
2.775
2.994
3.250
3.552
3.876
4.137
4.519
4.720
5.035
1.721
7.23%
7.82%
20
27.43
Revenue growth%
1.49
1.78
3.15
2.83
4.51
3.86
0.91
3.88
5.99
6.61
2.75
3.88
3.51
42
15.79
Gross margin%
28.11
27.84
26.33
26.16
25.34
26.39
24.88
24.15
23.72
24.78
6.46
24.78
25.75
64
20.69
Operating margin%
13.94
16.71
13.86
14.84
13.49
12.00
9.78
8.84
8.71
9.31
17.45
9.31
12.74
84
10.39
Net margin%
14.51
15.15
14.12
15.12
17.27
18.61
17.18
15.07
15.70
16.92
22.68
16.92
15.43
76
13.13
P/E ratio (avg)x
8.899
9.204
9.289
8.894
8.080
7.684
7.635
7.164
7.328
7.910
30.15
7.635
7.995
85
7.709
EV/EBITx
33.75
33.37
33.05
37.99
39.87
44.18
45.32
42.12
40.34
42.45
24.21
42.45
40.10
67
2.28
FCF yield (avg)%
3.15
0.65
0.40
3.24
4.73
2.18
5.11
2.71
2.08
3.14
24.07
2.71
2.92
39
3.89
FCF margin%
15.77
16.18
13.72
15.38
18.25
19.20
19.16
17.47
17.84
15.55
5.91
17.84
16.82
93
0.391
FCF / Net incomex
0.327
0.383
0.448
0.522
0.520
0.625
0.693
0.712
0.810
0.803
1.724
0.712
0.574
28
26.18
ROIC%
22.83
22.32
21.93
22.37
23.76
25.71
23.69
21.67
23.30
23.15
8.48
23.30
22.99
8
18.78
Return on equity%
11.73
9.24
10.54
7.72
10.03
10.69
7.71
7.52
9.83
10.31
13.17
9.83
9.93
17
25.98
Return on assets%
16.80
19.12
20.98
20.42
17.82
15.73
13.20
12.96
14.66
12.61
12.40
13.20
16.27
69
2.39
EPSkr
11.12
11.19
12.01
11.33
10.95
11.77
11.28
11.47
12.51
12.64
2.59
2.90%
0.99%
—
25.23
EPS growth%
21.79
19.32
20.12
20.20
19.97
22.67
19.78
18.13
19.80
22.53
19.99
19.80
20.04
94
9.44
Bookvalue per shkr
14.04
15.00
15.37
15.90
17.93
20.31
23.33
25.46
26.80
29.50
8.88
10.47%
9.04%
—
5.08
FCF per sharekr
11.61
12.37
14.13
16.43
18.73
19.97
21.54
24.70
27.37
25.79
9.50
6.61%
8.43%
—
9.11
Dividend per shkr
6.59
7.07
7.31
7.33
8.52
8.63
9.38
10.94
12.42
13.32
5.50
9.35%
7.53%
—
22.91
Div yield (avg)%
15.08
15.79
13.10
14.84
12.26
11.21
9.22
11.83
9.30
9.51
14.01
9.51
12.05
91
25.11
Payout ratio%
27.06
24.74
24.90
25.54
23.34
21.12
20.07
20.90
21.84
19.52
12.29
20.90
22.59
79
153.2
Shares (diluted)M
159.2
166.9
177.7
203.4
224.6
261.8
292.5
283.0
309.5
361.5
149.0
9.99%
8.60%
49
5.86
Buyback yield%
5.23
4.03
5.47
2.50
2.30
0.47
1.54
3.65
2.23
2.73
15.36
2.23
2.61
32
0.962
D/E ratiox
1.084
1.007
1.024
1.093
1.114
1.134
1.121
1.181
1.231
1.347
0.631
1.181
1.117
11
0.960
Enterprise valuekr B
0.712
0.857
0.901
1.018
1.063
1.232
1.335
1.576
1.657
1.957
2.849
12.99%
12.01%
15
1.544
LT debtkr B
3.106
3.062
3.299
3.780
4.297
4.308
4.676
4.732
5.375
5.271
3.262
4.17%
6.35%
59
Cost of revenue
7.91%
1.01×
Operating expenses
8.91%
1.11×
Goodwill & intangibles
14.56%