1.317
Revenuekr B
1.911
1.910
1.922
1.983
1.993
2.054
2.043
2.102
2.103
2.129
1.404
1.33%
1.26%
84
28.39
Revenue growth%
20.77
21.93
19.44
21.46
22.76
21.26
22.66
23.02
20.74
20.83
14.26
21.26
21.36
12
11.18
Gross margin%
16.02
18.45
20.58
21.53
19.02
16.47
15.72
15.68
15.37
14.03
16.81
15.68
16.25
15
23.64
Operating margin%
15.72
14.93
14.80
15.75
17.25
19.78
17.45
15.83
16.38
13.94
7.10
16.38
15.79
17
3.73
Net margin%
13.98
14.79
15.07
13.03
15.46
13.11
13.21
12.92
13.51
12.66
7.19
13.11
13.36
54
34.84
P/E ratio (avg)x
31.67
34.79
34.68
33.51
31.13
33.52
35.39
38.01
34.80
34.20
11.13
34.80
34.44
47
31.01
EV/EBITx
20.33
22.57
20.56
19.59
20.78
19.64
20.78
23.68
23.81
21.82
10.70
21.82
20.78
29
7.73
FCF yield (avg)%
3.30
5.22
7.63
7.49
5.80
3.25
5.99
3.67
4.89
4.38
10.87
4.38
5.05
92
19.60
FCF margin%
27.75
28.80
31.59
31.92
33.75
33.88
36.47
33.77
35.08
37.70
11.53
35.08
33.76
61
1.384
FCF / Net incomex
0.574
0.507
0.440
0.430
0.428
0.401
0.377
0.401
0.406
0.379
1.425
0.401
0.417
83
12.91
ROIC%
6.24
5.54
4.09
3.72
3.12
4.58
7.04
5.84
7.34
5.23
20.82
5.84
5.39
84
18.15
Return on equity%
1.65
0.40
2.21
4.42
6.19
6.60
4.17
5.17
4.13
1.79
2.34
4.17
4.15
37
3.42
Return on assets%
27.17
26.56
24.86
26.16
26.96
28.54
26.18
23.58
23.98
24.26
27.36
24.26
26.17
65
2.80
EPSkr
3.96
3.99
4.59
4.84
4.62
4.87
4.77
4.74
4.92
5.36
3.00
3.02%
3.85%
—
19.58
EPS growth%
15.81
18.39
18.47
20.45
22.53
22.25
20.41
21.29
18.84
16.34
26.34
20.41
19.63
30
3.15
Bookvalue per shkr
2.40
2.57
2.77
2.77
2.54
2.58
2.95
3.31
3.48
3.29
4.12
5.35%
2.30%
—
3.30
FCF per sharekr
4.05
4.33
4.23
4.07
4.36
4.22
4.43
4.78
4.51
4.20
1.23
(0.72%)
0.10%
—
2.45
Dividend per shkr
3.42
3.54
3.19
2.96
2.81
2.53
2.32
2.23
1.99
1.90
1.52
(7.53%)
(5.93%)
—
20.17
Div yield (avg)%
14.08
14.21
13.08
14.55
13.88
13.94
16.36
15.19
12.55
9.73
27.53
13.94
14.01
80
26.02
Payout ratio%
13.18
11.17
10.32
9.86
9.30
8.34
8.56
7.28
6.45
5.70
27.00
7.28
8.93
45
264.1
Shares (diluted)M
202.8
213.6
231.3
249.0
212.4
186.6
175.0
188.2
190.6
190.7
263.0
(2.14%)
(2.06%)
78
29.40
Buyback yield%
24.54
24.87
26.13
23.72
25.71
27.26
25.34
27.95
29.33
30.62
29.76
27.95
25.92
58
0.293
D/E ratiox
0.212
0.209
0.223
0.241
0.217
0.202
0.207
0.208
0.215
0.214
0.547
0.208
0.213
11
1.934
Enterprise valuekr B
1.789
1.776
2.119
2.462
2.467
2.578
2.619
3.009
3.228
3.715
1.876
8.53%
9.39%
80
2.708
LT debtkr B
1.115
1.086
1.177
1.148
1.006
0.930
0.822
0.881
0.799
0.704
1.160
(6.90%)
(5.91%)
65
Cost of revenue
1.08%
0.98×
Operating expenses
1.97%
1.07×
Cash and investments
16.02%