0.461
Revenuekr B
0.849
0.921
1.002
1.073
1.164
1.223
1.342
1.467
1.577
1.660
0.479
7.36%
7.53%
90
8.63
Revenue growth%
26.65
29.29
27.75
30.57
30.94
29.94
30.25
32.91
35.50
37.12
15.48
32.91
30.41
75
6.22
Gross margin%
12.13
12.06
12.84
10.90
8.64
9.44
12.04
13.68
11.38
14.16
7.96
12.04
12.05
87
26.83
Operating margin%
17.01
19.71
19.93
18.69
20.77
20.39
18.28
20.69
21.23
23.03
24.41
20.69
20.16
87
18.65
Net margin%
14.54
11.79
9.89
11.43
11.20
12.93
13.52
14.67
13.86
14.53
17.39
13.86
13.23
81
24.06
P/E ratio (avg)x
38.58
39.26
43.38
49.80
47.07
46.50
50.64
57.15
59.19
67.60
21.00
57.15
48.43
84
20.33
EV/EBITx
6.458
5.854
5.550
5.977
5.392
5.649
5.422
5.688
5.073
4.409
25.12
5.422
5.599
68
19.65
FCF yield (avg)%
25.49
26.40
28.64
26.22
27.95
29.66
27.30
26.27
26.40
24.94
5.16
26.40
26.40
50
14.92
FCF margin%
17.86
18.72
20.18
21.97
24.16
22.95
24.21
25.62
24.67
24.59
26.67
24.59
23.56
22
1.316
FCF / Net incomex
0.923
0.892
0.943
0.871
0.862
0.937
0.907
0.819
0.738
0.715
0.853
0.819
0.882
56
11.12
ROIC%
29.16
28.54
27.22
25.44
27.19
25.41
25.71
23.94
22.31
22.92
13.08
23.94
25.58
48
6.90
Return on equity%
16.27
16.96
18.00
19.63
21.01
23.49
20.75
23.44
21.18
20.70
18.09
21.18
20.72
62
23.06
Return on assets%
7.00
7.79
6.44
8.83
6.64
7.93
9.67
10.67
9.06
10.26
8.98
9.67
8.38
52
9.44
EPSkr
9.19
9.41
10.32
10.15
9.79
11.39
11.94
13.87
15.88
18.45
10.04
13.52%
8.79%
—
13.47
EPS growth%
9.81
11.69
11.63
12.80
15.56
17.09
17.68
17.60
18.68
18.15
3.91
17.68
16.33
13
8.51
Bookvalue per shkr
14.29
14.82
13.72
15.10
14.78
16.19
18.27
18.41
17.87
16.47
11.79
2.19%
2.41%
—
16.68
FCF per sharekr
8.58
7.25
6.71
7.09
6.66
6.47
6.97
7.24
6.22
6.62
17.22
(0.12%)
(2.64%)
—
13.99
Dividend per shkr
13.93
15.28
16.03
16.62
14.82
16.29
16.33
17.63
19.58
19.40
9.38
5.54%
4.06%
—
26.92
Div yield (avg)%
34.73
32.03
30.84
28.56
27.61
29.74
27.96
25.16
23.58
21.01
4.69
25.16
28.26
21
11.98
Payout ratio%
4.76
7.32
10.19
7.96
8.67
10.65
10.89
12.07
11.98
10.25
6.58
10.89
10.22
79
52.01
Shares (diluted)M
54.35
48.96
52.26
51.53
48.90
49.26
46.82
41.62
40.46
40.90
54.75
(3.51%)
(3.07%)
85
21.83
Buyback yield%
21.66
23.18
24.26
26.23
26.66
27.79
27.79
25.50
27.83
28.32
10.13
27.79
26.45
89
0.701
D/E ratiox
0.171
0.160
0.163
0.169
0.175
0.182
0.192
0.198
0.190
0.184
1.674
0.190
0.179
47
1.175
Enterprise valuekr B
1.981
1.983
2.281
2.239
2.218
2.475
2.367
2.549
2.887
3.044
0.507
6.54%
5.54%
36
1,110
LT debtkr M
395.9
354.2
314.3
333.0
371.5
391.3
369.1
341.7
332.0
358.8
575.5
(0.69%)
(0.02%)
31
Cost of revenue
7.53%
1.00×
Operating expenses
7.78%
1.02×
Property and equipment
19.85%
Goodwill & intangibles
19.75%