0.938
Revenuekr B
0.565
0.613
0.670
0.717
0.773
0.832
0.900
0.949
1.012
1.092
0.977
7.16%
7.62%
37
11.04
Revenue growth%
11.71
11.81
11.76
12.90
12.56
13.31
11.75
13.23
10.74
9.05
9.36
11.75
11.79
72
23.44
Gross margin%
18.35
16.67
17.64
20.12
19.76
17.20
17.75
15.98
13.20
12.52
14.98
15.98
17.42
60
19.21
Operating margin%
11.23
10.08
10.37
12.69
12.49
12.23
9.59
9.08
7.02
5.54
22.89
9.08
10.23
61
16.03
Net margin%
14.09
16.53
14.46
12.52
10.87
8.94
6.11
6.53
5.34
3.12
11.84
6.11
9.90
93
36.01
P/E ratio (avg)x
22.91
21.10
21.14
21.97
19.77
19.65
20.92
21.39
21.49
19.63
30.40
20.92
21.12
15
11.59
EV/EBITx
21.05
22.02
22.61
24.33
25.81
27.74
28.13
26.09
27.52
27.02
10.59
27.52
25.95
93
16.48
FCF yield (avg)%
2.80
0.40
0.40
0.40
0.40
0.40
0.40
1.33
0.41
0.40
2.23
0.40
0.40
30
25.92
FCF margin%
7.10
7.78
8.36
7.72
7.08
9.99
9.86
9.94
7.89
6.52
24.24
9.86
7.84
89
1.731
FCF / Net incomex
1.127
1.059
0.940
0.979
0.945
0.821
0.741
0.729
0.720
0.734
0.261
0.734
0.881
23
10.82
ROIC%
27.83
25.89
24.20
24.20
25.23
27.21
26.59
26.08
27.25
28.36
20.50
27.21
26.33
27
25.26
Return on equity%
5.18
3.14
1.81
0.49
1.06
0.40
0.40
0.40
0.40
1.73
16.73
0.40
0.78
23
24.20
Return on assets%
17.46
15.97
16.10
18.43
17.19
18.16
17.30
18.57
17.12
20.10
23.68
18.16
17.38
17
3.40
EPSkr
4.39
4.76
5.65
5.45
6.18
6.09
6.49
6.32
6.77
7.75
3.56
4.63%
7.66%
—
10.27
EPS growth%
20.85
19.37
20.87
21.30
21.01
23.35
20.65
22.52
21.76
23.00
10.14
22.52
21.16
50
1.97
Bookvalue per shkr
3.88
3.93
4.02
4.28
4.34
4.02
3.77
4.09
3.70
3.33
2.89
(5.15%)
(0.42%)
—
3.20
FCF per sharekr
5.61
6.03
6.61
6.21
6.90
7.07
7.31
8.25
8.68
9.92
3.82
7.55%
7.01%
—
2.94
Dividend per shkr
5.72
5.56
6.39
6.76
7.78
8.49
8.05
8.76
9.31
9.64
4.10
4.38%
5.78%
—
2.67
Div yield (avg)%
0.40
0.40
3.17
1.74
0.40
0.40
0.40
0.40
0.40
0.40
20.31
0.40
0.40
33
8.77
Payout ratio%
5.70
6.19
7.16
6.87
4.97
6.02
6.73
9.39
12.39
14.94
20.72
9.39
6.80
75
109.1
Shares (diluted)M
173.0
167.9
170.3
164.2
188.5
212.3
247.4
238.4
273.7
282.6
114.2
8.43%
5.89%
91
29.12
Buyback yield%
13.32
13.45
11.51
9.07
8.59
8.11
7.53
7.62
9.80
10.95
29.17
8.11
9.43
53
0.708
D/E ratiox
0.815
0.805
0.858
0.835
0.877
0.958
0.995
1.179
1.336
1.591
0.141
1.179
0.918
63
199.3
Enterprise valuekr M
411.8
407.4
414.8
399.6
440.9
464.2
451.4
477.2
439.8
390.7
343.8
(2.39%)
(0.85%)
61
156.5
LT debtkr M
324.9
329.1
331.8
332.3
353.1
368.5
353.4
352.6
386.2
356.4
171.6
0.19%
1.45%
60
Cost of revenue
7.56%
1.00×
Operating expenses
8.46%
1.08×
Cash and investments
14.71%