5.080
Revenuekr B
5.303
5.721
6.148
6.663
7.250
7.816
8.314
8.777
9.292
9.857
5.444
6.33%
6.93%
35
13.71
Revenue growth%
26.29
28.18
30.05
29.50
30.40
33.13
33.74
32.29
32.08
29.46
22.57
32.29
30.22
87
19.11
Gross margin%
22.96
25.71
24.78
24.98
26.21
28.96
29.79
32.19
30.42
29.82
20.01
29.82
27.58
15
23.39
Operating margin%
14.12
14.68
17.15
18.38
19.87
19.21
17.64
19.10
19.68
22.49
28.56
19.21
18.74
61
20.84
Net margin%
24.48
22.76
20.38
18.07
20.27
23.10
20.35
20.98
20.01
21.60
4.04
20.98
20.68
64
27.71
P/E ratio (avg)x
18.35
18.91
18.05
15.55
14.18
15.44
15.95
14.83
14.01
12.64
11.82
14.83
15.50
38
7.703
EV/EBITx
53.80
52.82
60.43
68.56
80.66
91.12
104.2
112.6
108.6
119.5
35.81
108.6
85.89
59
29.03
FCF yield (avg)%
26.86
26.04
24.97
25.12
26.17
27.84
28.42
29.65
27.59
27.18
15.98
27.84
27.02
31
2.52
FCF margin%
4.10
4.58
3.56
2.80
3.50
5.97
5.79
4.21
3.73
6.70
22.00
5.79
4.16
88
0.617
FCF / Net incomex
1.871
1.987
2.193
2.420
2.255
2.375
2.201
2.420
2.205
2.356
0.952
2.356
2.230
33
9.80
ROIC%
12.93
11.15
10.85
12.25
10.29
11.92
9.50
7.98
5.95
7.57
23.83
7.98
10.57
47
20.62
Return on equity%
9.48
6.52
8.28
7.30
4.79
3.45
2.08
3.66
3.11
3.01
9.98
3.11
4.23
92
13.39
Return on assets%
15.22
18.06
20.49
17.87
18.57
15.57
13.59
13.92
13.38
15.28
9.23
13.92
15.43
76
7.98
EPSkr
13.01
13.68
13.45
14.27
15.77
17.82
21.29
23.08
25.76
28.99
8.78
12.94%
9.71%
—
19.06
EPS growth%
22.09
22.93
24.27
24.52
26.77
25.73
27.89
25.33
26.24
27.26
6.23
26.24
25.53
7
9.49
Bookvalue per shkr
7.85
8.33
8.96
9.28
9.39
8.58
8.70
9.34
8.89
8.14
11.59
(2.82%)
(0.03%)
—
4.55
FCF per sharekr
11.43
12.54
12.00
13.85
14.87
15.70
17.19
19.67
19.93
22.99
9.07
9.10%
7.16%
—
6.49
Dividend per shkr
24.22
27.21
31.04
37.36
36.67
40.55
41.74
44.01
47.04
50.70
10.27
6.69%
9.59%
—
19.56
Div yield (avg)%
19.60
22.60
22.14
24.88
27.10
26.92
26.60
25.96
28.12
30.00
20.27
26.92
26.28
91
27.14
Payout ratio%
19.28
20.33
18.25
15.63
12.97
13.72
12.38
12.17
13.67
14.26
3.31
13.67
13.99
8
335.1
Shares (diluted)M
406.0
365.2
367.5
343.7
298.1
284.2
283.9
241.0
247.3
247.0
351.5
(3.69%)
(4.35%)
57
6.86
Buyback yield%
6.69
7.47
6.71
4.24
4.74
3.52
2.95
2.94
3.09
4.76
16.65
3.09
4.49
53
0.821
D/E ratiox
0.237
0.252
0.263
0.285
0.333
0.327
0.386
0.428
0.506
0.507
0.333
0.428
0.330
28
8.710
Enterprise valuekr B
3.848
4.283
4.375
4.776
5.518
6.382
6.775
7.058
7.914
8.178
8.357
8.19%
8.64%
84
5.276
LT debtkr B
8.514
8.597
7.820
8.669
7.893
8.352
7.735
7.009
6.820
7.259
3.287
(1.66%)
(0.60%)
81
Cost of revenue
6.84%
0.99×
Operating expenses
6.90%
1.00×
Goodwill & intangibles
21.40%