0.553
Revenuekr B
1.141
1.203
1.266
1.337
1.452
1.554
1.686
1.846
1.964
2.092
0.596
7.59%
7.16%
59
15.61
Revenue growth%
1.60
3.48
1.71
2.77
3.50
2.91
3.45
4.77
2.18
2.47
2.21
2.91
2.84
74
28.82
Gross margin%
18.89
21.42
22.56
25.01
25.98
25.78
25.87
25.65
27.88
26.66
6.76
25.87
25.71
85
4.94
Operating margin%
2.15
3.80
2.61
4.71
7.36
9.60
7.47
5.26
7.10
5.22
7.45
7.10
5.24
46
23.31
Net margin%
25.68
25.74
25.30
26.14
27.67
30.24
28.42
26.41
28.81
30.80
2.42
28.81
27.04
69
34.96
P/E ratio (avg)x
24.45
22.27
22.70
23.90
23.92
21.67
19.90
19.18
17.34
18.25
9.984
19.18
21.97
66
14.19
EV/EBITx
12.11
11.49
10.60
10.50
11.19
12.28
12.83
13.37
12.65
13.68
23.55
12.83
12.20
39
15.23
FCF yield (avg)%
9.74
7.98
8.05
7.63
7.58
7.18
4.85
6.59
9.48
10.15
26.05
7.18
7.81
69
27.54
FCF margin%
7.55
5.93
6.57
6.67
4.42
4.98
3.96
4.15
7.12
4.50
5.87
4.50
5.46
58
0.399
FCF / Net incomex
2.085
2.341
2.455
2.440
2.496
3.009
3.375
3.876
4.222
4.161
0.437
3.876
2.752
25
26.19
ROIC%
21.87
21.16
18.50
21.45
23.10
20.28
22.56
25.48
26.66
29.15
21.82
25.48
22.21
92
20.95
Return on equity%
30.71
32.86
33.38
33.91
36.83
35.99
36.98
34.68
32.21
30.25
21.22
34.68
33.64
77
27.47
Return on assets%
0.40
0.62
3.31
5.40
4.45
5.74
5.31
6.61
6.94
7.77
23.14
6.61
5.35
10
1.11
EPSkr
0.41
0.43
0.39
0.40
0.42
0.40
0.43
0.41
0.40
0.38
1.19
(2.46%)
(0.59%)
—
27.62
EPS growth%
13.21
12.61
11.89
11.32
11.71
14.69
15.35
15.78
13.12
12.22
21.45
14.69
12.87
89
0.30
Bookvalue per shkr
0.76
0.72
0.76
0.80
0.83
0.79
0.85
0.83
0.88
0.90
0.41
1.58%
2.47%
—
1.16
FCF per sharekr
0.19
0.20
0.22
0.24
0.22
0.24
0.22
0.22
0.22
0.22
0.97
(0.01%)
1.78%
—
0.22
Dividend per shkr
0.34
0.33
0.38
0.38
0.37
0.43
0.49
0.51
0.58
0.69
0.96
13.48%
8.59%
—
22.43
Div yield (avg)%
16.94
14.46
17.09
18.85
18.80
21.05
21.75
23.22
26.09
28.13
2.31
23.22
19.95
12
4.89
Payout ratio%
26.49
25.70
23.06
20.12
19.93
19.30
20.54
21.78
23.60
23.55
22.46
21.78
22.42
62
504.7
Shares (diluted)M
370.9
330.3
292.0
280.4
272.1
294.8
262.8
245.4
240.5
216.6
495.7
(4.46%)
(5.95%)
86
5.78
Buyback yield%
21.33
19.90
17.12
16.36
18.98
20.77
20.39
17.62
15.53
13.46
28.68
17.62
18.30
72
1.102
D/E ratiox
0.997
1.017
0.902
0.766
0.666
0.574
0.606
0.536
0.473
0.490
1.114
0.536
0.636
75
0.972
Enterprise valuekr B
1.416
1.639
1.913
2.195
2.527
2.744
2.749
3.021
3.198
3.305
1.789
5.52%
8.75%
9
0.130
LT debtkr B
2.370
2.722
2.727
2.752
2.974
3.285
3.278
3.414
3.615
4.328
1.166
7.79%
6.92%
29
Cost of revenue
7.15%
1.00×
Operating expenses
7.15%
1.00×
Property and equipment
17.10%