3.266
Revenuekr B
5.969
6.289
6.596
6.719
7.117
7.295
7.472
7.640
7.790
8.218
3.424
2.92%
3.53%
52
9.99
Revenue growth%
8.04
9.89
10.65
8.03
6.23
4.03
6.45
4.05
1.48
3.14
22.06
4.03
6.34
82
9.65
Gross margin%
35.89
37.92
39.32
41.17
41.14
40.03
38.16
39.76
37.16
36.02
19.00
38.16
38.74
69
10.66
Operating margin%
20.38
19.53
20.13
18.41
19.20
16.69
17.33
17.78
20.53
23.11
20.85
17.78
19.36
79
7.80
Net margin%
25.92
24.46
24.41
27.09
24.43
23.43
25.17
24.56
21.79
23.17
20.72
23.43
24.44
73
12.02
P/E ratio (avg)x
29.35
26.23
24.62
22.14
20.95
20.72
19.47
18.10
16.57
17.05
37.71
18.10
20.83
62
12.25
EV/EBITx
30.10
30.90
27.80
28.26
25.61
24.52
26.04
25.00
27.05
28.59
17.70
26.04
27.43
22
15.02
FCF yield (avg)%
8.24
6.97
5.88
4.74
5.18
2.55
0.40
0.40
2.45
4.07
15.62
2.45
4.40
54
13.83
FCF margin%
29.21
26.39
24.20
27.15
25.69
22.89
25.68
24.32
23.08
22.46
16.69
23.08
25.00
86
0.269
FCF / Net incomex
0.601
0.670
0.744
0.704
0.720
0.738
0.754
0.707
0.753
0.732
0.958
0.738
0.726
93
25.93
ROIC%
19.83
18.88
18.81
16.58
16.28
17.93
19.91
19.95
21.74
23.53
21.34
19.95
19.35
41
19.17
Return on equity%
10.07
9.16
9.93
10.37
13.15
14.12
16.49
14.76
15.00
13.12
20.15
14.76
13.13
92
23.98
Return on assets%
21.52
20.50
17.53
20.53
22.88
20.51
18.53
20.03
22.95
23.77
25.47
20.51
20.52
80
3.54
EPSkr
5.19
5.55
4.98
4.87
4.40
4.26
4.24
4.17
4.25
4.23
3.75
(0.76%)
(1.86%)
—
26.69
EPS growth%
20.64
17.95
15.90
16.07
14.84
17.21
19.91
22.10
22.67
20.39
18.40
20.39
18.93
62
6.22
Bookvalue per shkr
2.68
2.97
2.73
3.11
3.40
3.34
3.48
3.94
4.33
4.84
3.78
7.32%
6.96%
—
11.43
FCF per sharekr
4.75
5.13
4.51
3.90
3.72
3.91
3.89
3.41
3.48
3.52
6.17
(1.11%)
(4.31%)
—
7.79
Dividend per shkr
7.09
6.34
7.02
6.48
6.51
6.23
6.24
6.29
6.53
6.64
6.02
0.41%
(1.58%)
—
16.16
Div yield (avg)%
23.43
25.88
24.47
25.18
22.90
22.19
23.24
25.35
22.67
22.72
4.59
22.72
23.33
49
18.82
Payout ratio%
33.57
34.76
33.39
31.74
31.32
29.10
28.46
31.14
29.63
28.68
4.33
29.10
31.23
8
199.4
Shares (diluted)M
190.9
189.3
180.3
205.3
188.1
214.6
221.4
247.5
273.7
255.6
199.5
6.33%
3.14%
72
24.03
Buyback yield%
3.77
3.11
1.04
1.56
1.68
2.76
3.00
2.64
0.40
1.85
27.04
2.64
2.25
75
1.066
D/E ratiox
0.371
0.339
0.336
0.337
0.330
0.348
0.326
0.314
0.312
0.342
0.266
0.326
0.336
21
3.212
Enterprise valuekr B
10.77
11.98
12.67
13.14
15.01
14.16
13.50
14.56
16.10
16.85
7.257
2.34%
4.48%
17
4.891
LT debtkr B
2.530
2.488
2.413
2.169
2.290
2.357
2.303
2.108
2.187
1.897
6.726
(3.69%)
(3.14%)
70
Cost of revenue
3.44%
0.99×
Operating expenses
3.59%
1.01×