3.805
Revenuekr B
4.852
5.254
5.641
6.032
6.532
7.057
7.612
8.128
8.555
9.012
4.070
6.65%
7.02%
34
15.82
Revenue growth%
20.59
18.06
16.88
13.91
15.81
18.67
17.24
17.04
15.19
15.07
17.47
17.04
16.96
40
7.62
Gross margin%
12.35
13.14
12.46
9.88
7.54
10.46
12.30
11.44
8.77
7.00
26.10
10.46
10.95
60
23.33
Operating margin%
3.66
1.25
0.40
1.28
2.69
4.39
1.41
3.42
3.46
0.52
20.38
3.42
2.05
40
14.11
Net margin%
12.05
11.97
9.20
7.28
8.68
8.27
7.47
8.93
6.70
8.78
2.99
8.27
8.73
26
11.90
P/E ratio (avg)x
32.83
35.24
33.79
39.18
44.33
52.03
51.73
54.02
55.28
54.89
6.384
54.02
48.03
57
36.11
EV/EBITx
24.86
27.21
30.16
29.56
29.95
32.14
35.77
32.83
35.29
36.04
15.01
35.29
31.15
37
16.76
FCF yield (avg)%
7.41
7.55
6.37
7.84
5.33
6.57
7.11
5.32
8.23
7.70
13.33
7.11
7.26
74
4.10
FCF margin%
29.85
30.90
31.03
29.83
30.40
28.45
26.42
27.55
27.69
30.03
18.37
27.69
29.84
48
0.925
FCF / Net incomex
0.810
0.896
1.070
1.089
1.278
1.260
1.446
1.668
1.691
2.029
1.242
1.668
1.269
31
29.77
ROIC%
0.70
0.40
1.32
0.40
0.40
2.63
3.24
0.40
0.40
1.08
18.36
1.08
0.55
48
27.32
Return on equity%
18.34
17.25
18.53
21.06
22.71
22.34
23.66
24.07
25.17
25.33
12.69
24.07
22.52
47
9.29
Return on assets%
11.34
13.65
12.41
11.07
10.24
9.99
11.25
9.52
7.50
7.97
25.89
9.52
10.65
61
6.28
EPSkr
71.40
78.28
90.64
100.40
106.53
107.99
124.90
134.96
148.69
154.09
6.46
7.66%
9.73%
—
29.08
EPS growth%
23.42
23.89
22.64
21.12
18.82
16.78
19.77
19.18
17.57
16.93
11.86
17.57
19.48
81
15.82
Bookvalue per shkr
56.97
60.70
73.03
72.02
77.89
82.84
87.10
101.55
114.72
122.10
13.52
9.41%
9.45%
—
16.30
FCF per sharekr
42.38
40.74
37.19
38.42
41.44
45.12
48.14
50.37
52.10
48.60
31.68
3.24%
1.63%
—
26.93
Dividend per shkr
24.31
24.99
29.23
34.33
33.82
38.64
44.37
45.85
48.35
50.79
15.32
8.47%
8.10%
—
9.60
Div yield (avg)%
12.07
14.35
17.22
15.30
14.29
12.22
11.42
13.88
16.52
18.79
16.11
13.88
14.32
38
22.84
Payout ratio%
13.37
11.30
11.53
14.33
16.49
16.11
16.88
19.62
22.22
22.14
4.45
19.62
16.30
42
198.1
Shares (diluted)M
186.8
175.9
170.9
178.1
177.5
198.3
191.0
173.9
182.2
181.9
192.3
0.49%
(1.23%)
71
25.10
Buyback yield%
12.99
14.76
12.78
15.46
12.94
10.92
12.56
14.04
13.22
13.03
12.77
13.03
13.01
91
0.752
D/E ratiox
0.424
0.469
0.433
0.458
0.479
0.480
0.458
0.471
0.460
0.428
0.971
0.460
0.459
57
5.394
Enterprise valuekr B
5.784
5.494
6.096
6.970
7.628
7.077
7.854
8.226
7.579
7.460
5.315
(0.44%)
3.41%
86
4.508
LT debtkr B
4.313
4.181
4.390
4.037
3.988
4.374
4.810
4.310
3.724
3.703
5.560
(1.48%)
(1.48%)
15
Cost of revenue
7.02%
1.00×
Operating expenses
7.32%
1.03×