5.935
Revenuekr B
12.69
13.45
14.48
15.40
16.27
17.16
17.97
18.93
19.71
21.35
6.646
5.58%
6.24%
48
28.41
Revenue growth%
19.71
22.33
20.12
23.02
25.07
24.02
22.47
20.42
22.38
22.30
22.83
22.38
22.36
32
11.62
Gross margin%
21.33
19.43
22.42
20.10
21.98
20.70
20.23
21.92
23.10
24.08
17.31
21.92
21.63
47
4.15
Operating margin%
1.55
3.25
5.33
4.41
5.40
2.52
5.25
3.13
0.40
0.40
11.76
2.52
3.19
27
20.59
Net margin%
18.54
21.24
23.74
24.28
23.74
24.86
23.98
23.73
23.70
24.02
14.80
23.98
23.74
80
21.68
P/E ratio (avg)x
25.87
25.86
23.11
24.58
27.06
27.22
26.26
24.88
24.26
25.17
12.21
25.17
25.52
13
35.67
EV/EBITx
42.74
47.02
48.49
50.92
52.26
49.32
53.92
50.54
49.82
50.59
10.27
50.54
50.18
56
4.70
FCF yield (avg)%
3.26
1.88
0.40
2.42
4.11
2.74
3.06
5.76
4.74
2.27
17.73
3.06
2.90
63
23.87
FCF margin%
24.06
25.26
22.44
20.44
17.91
20.41
22.23
20.50
19.66
18.74
11.22
20.41
20.47
16
0.300
FCF / Net incomex
0.467
0.474
0.533
0.567
0.548
0.603
0.569
0.623
0.680
0.729
1.600
0.623
0.568
82
17.02
ROIC%
31.63
28.65
30.13
32.04
32.31
30.07
30.62
28.24
28.59
29.19
22.13
29.19
30.10
46
23.95
Return on equity%
28.66
31.01
33.09
31.37
32.32
33.49
32.05
33.72
35.92
34.02
5.39
33.72
32.70
84
14.91
Return on assets%
13.06
11.47
11.86
11.94
10.55
12.45
12.14
9.59
8.03
5.29
10.44
9.59
11.67
37
16.96
EPSkr
18.52
21.93
24.47
28.13
28.83
33.40
35.72
35.44
34.76
40.33
18.50
6.94%
7.89%
—
27.76
EPS growth%
3.64
6.10
5.41
7.84
5.01
7.10
8.68
8.34
7.58
8.75
20.79
8.34
7.34
50
48.54
Bookvalue per shkr
13.02
11.15
9.53
9.71
10.02
10.20
9.38
8.60
7.94
7.19
36.99
(6.42%)
(6.10%)
—
7.31
FCF per sharekr
35.54
39.59
41.26
42.71
41.69
42.53
39.05
41.93
41.86
42.63
11.36
0.45%
1.14%
—
36.03
Dividend per shkr
14.33
14.87
14.02
13.87
14.67
13.81
15.02
16.41
15.67
14.64
44.31
(0.05%)
0.62%
—
11.03
Div yield (avg)%
23.24
23.11
21.99
22.11
23.66
21.21
19.46
17.57
17.55
15.78
11.84
17.57
21.60
60
17.15
Payout ratio%
30.87
29.97
27.58
29.30
27.72
26.13
29.03
26.14
25.06
22.72
25.45
26.13
27.65
36
264.9
Shares (diluted)M
304.2
304.2
281.4
279.7
308.8
277.2
276.4
261.2
252.0
244.2
278.2
(4.58%)
(3.02%)
27
26.07
Buyback yield%
0.40
1.33
2.69
4.99
5.65
4.00
5.30
3.22
3.24
2.86
5.32
3.24
3.23
47
1.360
D/E ratiox
2.366
2.358
2.601
2.457
2.403
2.760
2.959
2.814
2.779
2.580
0.601
2.779
2.591
76
17.64
Enterprise valuekr B
19.92
23.39
28.10
29.76
30.95
35.05
42.07
49.87
49.87
51.94
18.17
10.91%
10.61%
20
16.40
LT debtkr B
7.339
7.051
6.144
5.508
5.426
5.384
5.193
5.008
4.769
4.602
4.327
(3.24%)
(5.33%)
55
Cost of revenue
6.14%
0.99×
Operating expenses
7.26%
1.10×