2.902
Revenuekr B
3.057
3.206
3.362
3.485
3.598
3.672
3.749
3.876
4.008
4.201
3.249
3.14%
3.67%
23
22.73
Revenue growth%
10.94
9.35
10.31
10.80
8.89
11.33
13.83
16.15
16.00
18.15
2.92
16.00
11.13
37
21.83
Gross margin%
24.10
24.95
27.36
29.25
31.15
33.96
35.27
35.28
36.11
34.90
24.83
35.27
32.55
71
27.41
Operating margin%
10.61
11.46
9.93
10.70
8.10
10.73
12.45
10.67
11.30
14.28
18.57
11.30
10.72
62
9.60
Net margin%
16.96
18.97
18.03
18.87
20.36
20.30
19.74
18.78
16.02
15.24
11.19
18.78
18.83
72
12.40
P/E ratio (avg)x
23.83
24.38
21.06
17.74
15.00
15.95
15.03
13.04
11.97
10.54
32.14
13.04
15.49
51
9.418
EV/EBITx
39.80
37.16
40.19
41.79
38.84
39.91
40.71
43.19
47.31
46.99
37.74
43.19
40.45
89
20.77
FCF yield (avg)%
0.40
1.96
2.54
3.28
3.19
0.74
0.46
1.44
3.80
0.84
23.86
0.84
1.70
93
13.43
FCF margin%
13.32
14.73
13.55
13.94
11.90
12.24
14.60
15.13
16.87
18.66
12.78
15.13
14.27
94
1.591
FCF / Net incomex
1.132
1.256
1.451
1.505
1.543
1.820
1.834
1.991
1.920
1.880
0.114
1.880
1.682
65
19.11
ROIC%
33.09
32.67
29.83
29.43
30.53
33.03
33.38
36.31
35.94
35.12
12.33
35.12
33.06
40
24.50
Return on equity%
11.97
12.21
9.47
12.35
9.59
8.03
6.79
6.26
6.90
4.35
3.10
6.79
8.75
66
2.94
Return on assets%
18.43
20.93
20.78
19.96
20.81
22.18
20.34
18.36
21.01
20.02
20.50
20.34
20.56
31
4.12
EPSkr
40.29
38.06
39.46
42.22
47.70
46.37
47.42
45.32
48.72
47.23
4.38
(0.20%)
2.61%
—
26.94
EPS growth%
19.92
21.79
19.45
18.87
21.47
19.25
16.89
14.21
15.76
13.44
25.85
15.76
19.06
10
11.73
Bookvalue per shkr
28.00
29.72
31.26
31.11
29.17
32.69
34.42
39.14
43.27
42.34
16.64
7.74%
3.40%
—
6.28
FCF per sharekr
5.36
5.39
6.11
6.60
6.07
5.68
5.53
6.17
6.64
6.34
7.42
0.88%
2.62%
—
17.90
Dividend per shkr
6.22
6.64
6.00
6.01
6.17
6.23
6.44
6.47
7.12
7.44
16.38
3.79%
2.41%
—
28.63
Div yield (avg)%
2.01
1.49
3.32
5.01
3.07
3.02
4.36
2.54
0.40
1.74
23.10
2.54
2.78
27
11.59
Payout ratio%
8.69
9.61
9.03
8.58
10.66
8.91
9.35
12.29
11.05
8.91
17.49
9.35
9.19
7
107.8
Shares (diluted)M
87.86
77.77
83.33
87.12
79.91
85.36
92.31
84.35
78.01
71.29
108.9
(2.26%)
(3.12%)
45
3.54
Buyback yield%
26.47
26.64
28.90
31.36
33.63
31.61
30.17
32.69
35.59
33.52
12.81
32.69
31.49
55
1.658
D/E ratiox
0.106
0.100
0.108
0.106
0.114
0.110
0.106
0.100
0.104
0.108
0.112
0.106
0.106
13
4.322
Enterprise valuekr B
4.041
3.670
3.971
4.192
4.256
3.992
3.401
3.142
2.766
2.837
2.903
(7.79%)
(3.41%)
73
1.700
LT debtkr B
0.749
0.853
0.965
1.103
1.136
1.076
1.179
1.340
1.448
1.627
3.370
7.46%
8.96%
50
Cost of revenue
3.67%
1.00×
Operating expenses
3.99%
1.03×
Goodwill & intangibles
18.21%
Property and equipment
16.72%