0.897
Revenuekr B
2.289
2.391
2.502
2.618
2.743
2.878
3.039
3.215
3.383
3.614
0.923
5.67%
5.39%
84
16.00
Revenue growth%
11.73
8.83
9.09
7.53
5.52
7.27
5.70
8.66
11.01
8.81
19.98
8.66
8.73
54
10.12
Gross margin%
6.81
7.55
4.59
6.44
8.11
8.08
10.04
9.30
9.88
12.46
29.38
9.88
8.10
57
20.39
Operating margin%
7.36
6.86
6.42
4.11
4.82
3.97
6.87
8.71
11.41
11.97
24.24
8.71
6.87
45
23.80
Net margin%
7.00
7.98
7.99
5.81
5.77
4.90
3.58
3.95
3.94
3.55
22.63
3.94
5.34
52
20.81
P/E ratio (avg)x
32.18
36.63
35.06
36.43
33.85
31.50
30.75
28.65
27.24
27.36
26.89
28.65
31.84
55
27.07
EV/EBITx
19.63
20.24
21.35
23.04
22.27
20.87
22.74
20.89
19.03
17.39
20.69
20.87
20.88
94
22.43
FCF yield (avg)%
8.83
8.76
5.80
5.90
8.42
6.69
8.45
10.28
7.73
8.07
28.58
8.07
8.24
54
13.76
FCF margin%
10.53
8.71
10.54
9.75
11.63
9.89
12.33
10.86
7.96
7.01
18.46
9.89
10.21
71
0.537
FCF / Net incomex
1.154
0.984
0.849
0.817
0.875
0.911
0.846
0.722
0.703
0.601
1.411
0.722
0.848
20
21.49
ROIC%
14.06
12.49
9.83
11.22
13.65
11.13
10.64
10.03
12.75
14.13
18.10
11.13
11.86
63
23.06
Return on equity%
18.78
17.10
16.91
14.36
13.28
11.45
10.17
12.62
11.13
13.05
11.72
11.45
13.17
47
16.37
Return on assets%
1.89
2.31
3.49
3.06
3.24
1.00
0.40
0.40
0.55
3.13
16.88
0.55
2.10
68
7.26
EPSkr
13.22
14.48
16.74
19.42
21.02
23.57
24.44
29.22
32.48
32.89
7.93
9.36%
10.93%
—
27.86
EPS growth%
8.85
7.09
9.30
12.29
11.45
11.63
11.21
13.37
13.71
16.53
18.73
13.37
11.54
71
3.96
Bookvalue per shkr
7.26
7.26
7.86
7.68
8.57
9.26
10.19
10.53
9.84
11.35
5.43
5.79%
4.69%
—
1.62
FCF per sharekr
11.06
11.31
11.84
10.94
10.69
10.32
9.13
9.50
9.50
9.10
10.90
(3.18%)
(2.13%)
—
7.82
Dividend per shkr
9.01
8.81
8.34
8.38
9.14
9.30
10.38
10.17
9.60
9.47
9.32
0.71%
1.53%
—
20.18
Div yield (avg)%
1.03
3.33
6.23
8.23
8.29
10.66
9.72
11.84
14.16
15.63
12.98
11.84
9.00
16
12.92
Payout ratio%
4.16
3.45
1.61
1.82
3.79
3.89
1.65
3.11
4.82
3.40
20.91
3.40
3.42
77
241.6
Shares (diluted)M
284.0
309.3
290.4
325.7
364.7
359.1
353.0
394.6
406.7
376.8
251.0
0.66%
3.44%
80
28.46
Buyback yield%
14.27
17.00
15.64
18.03
20.30
23.03
21.05
19.71
21.33
19.86
3.30
21.05
19.79
41
0.524
D/E ratiox
1.315
1.383
1.321
1.286
1.415
1.412
1.279
1.184
1.333
1.290
0.362
1.290
1.318
74
1.914
Enterprise valuekr B
2.574
2.674
2.801
2.987
2.873
2.703
2.679
2.799
2.828
2.932
1.504
0.41%
1.18%
43
1.123
LT debtkr B
2.746
3.236
3.099
3.357
3.352
3.566
4.088
4.625
5.394
6.155
0.948
12.92%
10.06%
15
Cost of revenue
5.39%
1.00×
Operating expenses
5.44%
1.01×
Goodwill & intangibles
15.41%
Property and equipment
14.93%