0.447
Revenuekr B
1.957
2.008
2.118
2.270
2.374
2.507
2.586
2.690
2.783
2.973
0.467
4.60%
4.62%
58
3.53
Revenue growth%
15.63
12.65
14.28
13.76
16.62
13.69
12.54
15.41
16.36
14.00
25.25
14.00
14.14
42
14.34
Gross margin%
3.40
2.08
0.40
0.40
0.40
0.40
2.55
3.95
4.94
6.10
14.59
3.95
2.31
91
5.60
Operating margin%
11.77
14.16
12.58
9.80
9.55
7.90
7.45
5.19
6.20
3.56
3.67
6.20
8.73
75
16.42
Net margin%
19.52
16.66
16.65
16.05
14.03
11.99
12.41
12.29
10.59
9.16
22.62
11.99
13.22
58
20.27
P/E ratio (avg)x
44.12
49.04
58.10
64.48
67.26
75.61
83.62
83.21
91.30
99.42
27.24
83.62
71.43
37
14.96
EV/EBITx
29.88
28.77
25.75
27.42
24.68
26.68
26.17
27.99
26.96
24.06
22.07
26.68
26.82
83
18.61
FCF yield (avg)%
9.56
12.40
11.69
10.91
8.51
6.03
8.40
5.78
4.22
2.65
8.02
5.78
8.46
53
17.99
FCF margin%
29.77
29.39
26.44
28.65
26.96
27.00
27.23
25.39
27.95
28.79
16.67
27.23
27.59
77
0.583
FCF / Net incomex
0.492
0.502
0.511
0.501
0.469
0.432
0.458
0.460
0.456
0.401
0.177
0.456
0.465
19
10.66
ROIC%
7.48
5.30
5.65
3.90
4.79
4.63
6.29
5.77
7.37
4.77
24.78
5.77
5.48
23
22.39
Return on equity%
19.55
19.21
20.96
21.93
21.90
24.45
22.80
24.71
26.25
28.33
28.47
24.71
22.37
63
17.34
Return on assets%
23.41
21.75
19.62
21.79
21.52
19.41
17.04
17.62
16.26
16.46
17.72
17.04
19.51
25
19.89
EPSkr
13.73
14.78
15.88
17.21
19.07
19.30
18.39
21.35
23.08
26.03
21.54
6.43%
6.80%
—
4.13
EPS growth%
19.21
19.66
18.23
16.07
15.08
12.87
13.40
11.81
11.32
12.95
25.61
12.87
14.24
29
8.25
Bookvalue per shkr
24.02
25.33
26.49
29.49
33.14
38.92
39.85
44.75
43.72
50.28
19.16
8.69%
8.38%
—
12.66
FCF per sharekr
12.61
12.88
14.29
13.85
13.98
14.59
14.22
14.89
15.96
16.65
23.37
3.56%
3.46%
—
19.48
Dividend per shkr
3.96
3.98
4.08
4.49
4.50
4.99
5.03
4.75
5.56
5.81
6.89
5.26%
4.38%
—
12.31
Div yield (avg)%
15.88
13.62
11.19
11.72
11.28
9.58
10.78
12.49
13.77
13.47
6.46
12.49
12.10
50
18.37
Payout ratio%
2.83
5.58
3.96
3.41
3.84
1.23
3.54
5.67
4.91
6.49
3.17
4.91
3.90
49
45.44
Shares (diluted)M
75.51
75.69
80.36
95.01
94.28
105.2
124.9
125.3
143.9
149.1
47.01
9.60%
8.78%
68
6.40
Buyback yield%
8.56
10.86
9.02
11.33
10.56
11.91
11.61
9.81
9.03
11.51
4.48
11.51
10.71
6
0.600
D/E ratiox
0.250
0.289
0.283
0.284
0.306
0.286
0.301
0.344
0.367
0.404
0.600
0.344
0.295
19
1.841
Enterprise valuekr B
1.241
1.303
1.341
1.316
1.441
1.556
1.828
2.044
2.044
2.162
0.666
8.44%
6.16%
94
2.337
LT debtkr B
1.500
1.426
1.614
1.740
1.980
1.941
2.105
2.144
2.522
2.483
0.858
4.64%
6.38%
42
Cost of revenue
4.62%
1.00×
Operating expenses
4.67%
1.00×
Property and equipment
15.65%
Goodwill & intangibles
15.65%