0.583
Revenuekr B
1.268
1.296
1.304
1.280
1.273
1.312
1.341
1.376
1.351
1.325
0.607
0.80%
0.62%
82
26.32
Revenue growth%
13.00
13.97
15.82
16.43
14.02
14.53
16.36
14.45
11.79
10.11
7.46
14.45
14.24
18
19.41
Gross margin%
7.05
9.68
6.91
8.20
8.67
5.81
5.56
4.27
6.39
8.25
13.68
5.81
6.98
66
6.78
Operating margin%
28.66
28.86
26.77
29.03
31.18
33.64
35.82
33.27
32.87
30.97
12.99
33.27
31.08
15
13.80
Net margin%
12.55
10.84
9.03
6.75
4.61
3.26
0.40
0.61
0.40
0.40
8.18
0.40
3.93
87
8.014
P/E ratio (avg)x
19.49
18.95
18.63
20.83
21.82
22.88
22.75
22.05
20.87
21.17
28.90
22.05
21.02
94
37.17
EV/EBITx
24.27
23.58
24.61
28.73
30.30
31.60
34.71
33.35
34.68
40.13
8.700
34.68
30.95
25
10.71
FCF yield (avg)%
21.01
20.35
21.46
21.44
18.51
21.39
19.62
22.31
19.75
21.94
16.27
21.39
21.20
63
15.80
FCF margin%
13.44
13.62
15.55
17.62
16.19
18.60
20.27
22.07
24.17
23.65
29.81
22.07
18.11
53
1.151
FCF / Net incomex
1.262
1.411
1.610
1.865
2.069
2.158
2.350
2.589
2.857
2.742
0.460
2.589
2.113
77
2.71
ROIC%
24.76
23.57
22.34
20.26
19.49
18.93
19.48
17.26
18.76
17.88
10.05
18.76
19.48
19
21.08
Return on equity%
26.78
24.84
24.16
24.05
22.08
23.32
20.37
22.61
20.53
18.48
8.69
20.53
22.96
35
4.38
Return on assets%
25.44
23.48
21.21
19.63
17.04
15.06
14.37
14.04
15.12
14.57
2.15
14.57
16.08
66
15.84
EPSkr
24.83
23.06
22.41
20.24
17.25
18.14
16.08
14.90
16.07
13.70
17.13
(4.50%)
(5.94%)
—
22.81
EPS growth%
27.78
26.82
27.99
26.37
26.41
26.55
29.38
27.69
27.98
29.92
17.99
27.98
27.74
60
18.46
Bookvalue per shkr
24.62
24.94
24.99
28.43
32.75
34.87
39.25
45.31
52.95
59.14
22.50
12.55%
10.24%
—
10.82
FCF per sharekr
39.07
43.07
42.11
45.81
54.06
52.98
59.62
58.65
62.90
75.33
28.61
6.86%
6.75%
—
4.61
Dividend per shkr
7.32
8.53
9.82
10.56
9.93
9.37
8.88
10.25
10.41
10.89
8.10
1.87%
5.05%
—
27.84
Div yield (avg)%
0.65
0.40
2.85
0.69
0.40
0.40
0.40
2.38
1.90
3.83
25.19
1.90
0.67
86
17.78
Payout ratio%
8.57
9.96
11.77
11.30
13.02
13.85
10.87
12.86
10.67
8.35
26.77
10.87
11.09
72
34.40
Shares (diluted)M
34.84
38.34
42.60
45.28
47.73
48.11
49.09
51.95
58.62
60.31
35.00
4.79%
5.90%
84
29.29
Buyback yield%
27.80
30.60
31.76
31.34
28.60
30.85
32.04
33.66
36.37
37.36
9.56
33.66
31.55
15
1.173
D/E ratiox
1.126
1.106
1.148
1.231
1.193
1.178
1.339
1.528
1.487
1.657
1.629
1.487
1.212
53
0.341
Enterprise valuekr B
1.464
1.670
1.830
2.095
2.456
2.786
2.891
3.327
3.834
4.377
0.437
12.25%
12.13%
74
0.977
LT debtkr B
0.955
0.978
1.004
1.067
0.977
0.940
1.021
1.058
1.093
1.193
0.699
4.07%
1.81%
53
Cost of revenue
0.32%
0.97×
Operating expenses
1.23%
1.06×
Property and equipment
19.71%
Cash and investments
19.10%
Goodwill & intangibles
18.82%