0.619
Revenuekr B
2.318
2.340
2.377
2.471
2.492
2.619
2.734
2.808
2.856
2.933
0.684
3.31%
2.67%
83
23.81
Revenue growth%
21.66
23.46
25.54
22.95
24.28
25.62
22.62
22.21
22.85
23.03
15.90
22.85
22.99
39
28.92
Gross margin%
15.33
15.46
15.00
12.03
12.99
12.12
11.71
10.74
10.09
11.14
22.76
11.14
12.07
94
3.80
Operating margin%
21.04
19.66
22.18
21.53
24.46
24.48
26.14
29.01
29.68
27.78
25.39
27.78
24.47
28
27.69
Net margin%
2.06
0.40
0.40
0.40
0.40
2.38
1.15
0.40
0.40
0.69
26.73
0.69
0.40
43
6.347
P/E ratio (avg)x
30.68
27.15
29.31
31.97
32.66
31.36
30.77
31.80
33.57
30.45
19.64
31.36
31.06
18
13.68
EV/EBITx
37.92
33.42
35.91
35.88
35.23
33.55
31.18
30.26
26.85
23.38
32.42
30.26
33.48
54
11.64
FCF yield (avg)%
20.31
19.95
19.63
22.49
22.60
19.69
16.84
13.91
14.04
12.81
23.07
14.04
19.66
88
21.64
FCF margin%
23.59
21.54
19.63
17.71
15.21
13.67
16.60
18.60
19.11
18.66
9.69
18.60
18.63
73
0.147
FCF / Net incomex
2.771
3.149
3.389
3.934
4.135
4.814
5.073
5.600
5.456
5.697
0.123
5.456
4.474
16
29.10
ROIC%
33.69
35.41
32.85
34.41
32.42
34.19
31.68
32.97
33.54
35.53
7.14
33.54
33.61
68
25.79
Return on equity%
24.48
26.23
27.11
24.38
23.94
25.57
24.15
26.13
25.95
26.44
27.86
25.95
25.76
15
22.67
Return on assets%
17.13
15.93
17.56
16.13
13.99
12.04
10.32
8.62
10.83
9.26
4.98
10.32
13.02
67
29.29
EPSkr
16.54
17.90
19.00
18.78
19.29
18.88
21.11
21.60
20.47
20.28
32.17
1.00%
1.36%
—
14.36
EPS growth%
9.23
10.30
13.15
11.41
13.08
12.59
14.60
16.84
14.94
17.71
26.79
14.94
13.11
45
6.04
Bookvalue per shkr
28.09
29.58
33.65
34.37
35.85
34.99
38.86
37.58
36.74
39.48
22.28
1.94%
4.21%
—
19.16
FCF per sharekr
8.04
8.50
8.82
7.90
6.94
6.17
6.56
6.88
6.64
6.53
30.72
(1.20%)
(1.36%)
—
20.79
Dividend per shkr
31.98
31.69
32.44
38.83
42.34
49.05
49.36
48.59
49.48
51.02
27.59
3.80%
6.83%
—
18.51
Div yield (avg)%
12.67
15.42
18.16
18.55
19.77
19.29
20.67
19.62
18.28
19.07
2.47
19.29
18.81
61
22.99
Payout ratio%
10.71
12.06
10.53
10.62
8.41
5.93
5.52
3.72
4.49
1.62
25.99
4.49
7.17
82
103.1
Shares (diluted)M
131.6
138.3
150.6
145.3
142.0
143.9
152.1
155.7
145.8
148.4
104.9
0.89%
1.27%
26
28.35
Buyback yield%
24.31
26.56
26.16
27.35
28.93
26.98
27.89
26.47
27.54
26.33
27.44
26.98
26.77
8
0.677
D/E ratiox
1.538
1.650
1.716
1.980
1.954
2.248
2.574
3.018
3.318
3.503
1.550
3.018
2.114
10
1.383
Enterprise valuekr B
0.542
0.539
0.590
0.632
0.696
0.703
0.648
0.734
0.820
0.893
2.100
5.12%
5.37%
47
1.458
LT debtkr B
1.092
1.043
1.019
1.078
1.108
1.024
1.136
1.251
1.190
1.250
0.126
2.44%
1.87%
85
Cost of revenue
2.67%
1.00×
Operating expenses
1.33%
0.88×
Goodwill & intangibles
19.57%
Cash and investments
16.08%