0.859
Revenuekr B
4.573
4.838
5.168
5.536
5.741
6.148
6.450
6.637
6.983
7.191
0.938
4.61%
5.26%
73
15.83
Revenue growth%
11.51
10.30
7.46
7.61
9.18
8.72
8.01
9.41
9.71
10.45
20.24
9.41
9.30
6
21.02
Gross margin%
26.30
27.92
28.22
29.25
29.21
30.11
28.29
26.08
28.17
27.26
11.27
28.17
28.19
78
7.45
Operating margin%
11.14
8.58
9.16
11.16
11.52
9.82
8.03
9.84
11.02
11.38
3.65
9.84
10.43
19
27.13
Net margin%
18.79
16.26
15.62
17.51
19.43
21.49
20.11
18.20
19.17
20.26
23.51
20.11
18.98
42
35.29
P/E ratio (avg)x
9.571
10.24
9.641
9.248
9.462
9.673
8.767
8.323
7.140
7.016
32.17
8.323
9.355
11
12.81
EV/EBITx
33.07
29.46
26.82
24.78
21.69
22.24
21.36
22.24
19.24
17.66
33.73
21.36
22.24
29
29.13
FCF yield (avg)%
20.27
19.95
18.29
17.23
17.17
17.39
17.07
18.37
18.91
21.25
5.57
18.37
18.33
21
15.53
FCF margin%
29.04
28.74
30.17
32.82
30.60
27.71
27.92
26.31
28.76
28.09
9.71
27.92
28.75
86
0.641
FCF / Net incomex
2.241
2.602
2.945
3.393
3.668
3.857
4.103
3.821
3.997
4.182
0.919
3.997
3.745
10
28.95
ROIC%
10.06
10.82
12.73
11.35
11.07
13.70
11.08
10.79
13.77
13.99
24.77
13.70
11.21
28
11.04
Return on equity%
20.10
19.96
18.18
17.32
20.19
22.97
20.04
17.48
18.16
16.06
6.61
18.16
19.07
88
11.06
Return on assets%
28.08
28.14
27.85
28.42
30.59
32.77
30.64
28.74
28.33
31.22
29.78
30.64
28.58
13
40.62
EPSkr
57.89
55.35
55.60
58.12
53.73
52.74
57.38
56.12
56.30
50.12
41.49
(1.38%)
(0.26%)
—
18.13
EPS growth%
18.41
16.72
19.48
17.51
18.37
18.73
20.65
21.48
23.23
25.46
28.36
21.48
19.10
86
54.57
Bookvalue per shkr
73.17
74.09
66.15
64.70
67.89
67.52
69.35
70.26
77.18
73.30
23.17
1.54%
(0.27%)
—
57.12
FCF per sharekr
55.30
53.87
58.73
59.84
70.80
68.05
68.93
80.47
84.89
91.00
18.07
5.15%
4.83%
—
43.73
Dividend per shkr
93.92
98.37
104.68
103.31
106.25
111.90
109.93
118.54
110.76
126.41
53.01
3.54%
3.95%
—
8.18
Div yield (avg)%
29.45
28.04
25.07
27.04
29.75
30.46
32.26
29.94
27.70
26.66
17.90
29.94
28.74
42
4.71
Payout ratio%
12.22
13.15
14.80
12.44
13.48
14.68
12.37
12.97
10.18
8.99
6.48
12.37
12.70
63
49.74
Shares (diluted)M
39.31
36.05
36.69
33.13
28.10
27.41
29.44
26.95
24.11
22.74
51.41
(4.14%)
(5.96%)
30
14.15
Buyback yield%
16.78
18.06
19.12
20.21
18.67
21.24
20.95
19.80
17.36
14.70
24.01
19.80
18.89
80
0.704
D/E ratiox
2.061
2.057
2.116
2.509
2.906
3.121
3.644
3.574
4.120
4.213
0.511
3.644
3.013
32
3.957
Enterprise valuekr B
1.596
1.571
1.746
2.043
2.353
2.721
3.163
3.473
3.892
4.399
5.373
13.34%
11.72%
32
1.474
LT debtkr B
3.162
2.952
2.663
2.415
2.458
2.362
2.378
2.231
2.166
2.320
5.515
(1.15%)
(3.38%)
31
Cost of revenue
5.53%
1.03×
Operating expenses
4.77%
0.95×
Cash and investments
18.72%