1.157
Revenuekr B
3.536
3.611
3.770
3.939
4.136
4.319
4.429
4.603
4.679
4.749
1.214
2.81%
3.17%
87
5.98
Revenue growth%
33.43
36.05
38.27
36.27
37.38
38.87
37.84
39.50
38.50
40.73
6.37
38.87
38.05
50
6.73
Gross margin%
24.46
21.73
21.89
21.39
22.24
23.34
20.77
22.62
23.67
21.70
27.12
22.62
22.07
23
23.31
Operating margin%
15.78
18.39
17.66
17.82
16.84
15.80
18.31
18.47
20.86
22.98
24.36
18.47
18.07
30
10.70
Net margin%
5.31
3.85
4.72
2.11
4.04
5.32
4.03
4.57
6.59
5.70
8.96
5.32
4.65
89
31.56
P/E ratio (avg)x
48.99
51.42
57.52
58.00
68.88
73.32
85.50
91.27
98.01
108.1
20.41
91.27
71.10
31
36.81
EV/EBITx
12.15
11.67
13.32
15.56
15.44
17.57
19.67
21.56
23.49
26.47
35.86
21.56
16.57
42
12.28
FCF yield (avg)%
26.92
27.26
25.48
24.10
21.43
21.98
21.29
22.10
22.03
25.01
13.95
22.03
23.10
31
10.75
FCF margin%
15.99
14.41
16.91
19.46
19.50
20.44
22.96
21.14
18.39
17.68
28.51
20.44
18.92
16
1.569
FCF / Net incomex
2.229
2.068
2.023
2.313
2.582
2.602
2.395
2.354
2.495
2.626
1.615
2.495
2.374
68
5.51
ROIC%
28.06
30.30
28.36
28.56
30.96
32.78
33.46
31.04
32.73
35.11
14.19
32.78
31.00
58
8.76
Return on equity%
34.10
35.18
37.09
38.50
38.93
40.96
38.46
40.25
42.68
44.89
23.88
40.96
38.71
67
9.42
Return on assets%
12.90
12.69
10.67
11.69
13.34
15.18
18.11
18.54
16.03
13.41
27.18
16.03
13.38
65
12.84
EPSkr
6.89
6.23
6.19
5.31
4.74
4.99
4.46
3.98
3.64
3.11
13.18
(8.08%)
(9.10%)
—
9.13
EPS growth%
9.08
10.85
11.29
13.30
13.67
12.99
15.72
16.37
19.33
20.91
4.02
16.37
13.48
67
22.94
Bookvalue per shkr
4.37
4.09
3.82
3.98
4.36
4.08
3.79
4.07
3.55
3.73
3.90
(3.04%)
(2.80%)
—
19.10
FCF per sharekr
15.05
16.56
16.97
18.70
18.00
17.76
17.04
16.83
14.94
15.12
14.56
(3.43%)
1.02%
—
18.40
Dividend per shkr
16.02
17.37
17.28
19.66
23.02
24.38
24.65
25.70
25.91
26.26
10.56
2.67%
4.99%
—
15.43
Div yield (avg)%
15.11
17.46
15.45
15.11
14.60
17.38
16.71
16.50
14.22
12.92
25.36
16.50
15.28
6
26.89
Payout ratio%
8.29
6.76
6.16
5.45
3.57
1.73
2.66
2.86
3.26
3.60
24.26
2.86
3.58
48
69.54
Shares (diluted)M
67.31
70.72
65.60
65.83
71.88
71.97
62.16
53.54
58.81
62.15
68.86
(2.87%)
(0.49%)
63
23.96
Buyback yield%
22.23
22.40
22.29
19.63
19.35
20.88
18.64
20.83
19.31
17.94
19.02
19.31
20.23
15
1.639
D/E ratiox
0.785
0.878
0.774
0.726
0.732
0.714
0.671
0.597
0.600
0.532
1.623
0.600
0.720
91
2.500
Enterprise valuekr B
1.036
1.042
1.031
1.030
1.049
1.065
1.062
1.072
1.031
1.065
1.532
0.31%
(0.22%)
63
2.077
LT debtkr B
5.795
6.026
6.285
7.010
8.295
8.839
9.205
10.06
11.60
12.25
2.989
8.11%
8.07%
35
Cost of revenue
3.26%
1.01×
Operating expenses
3.15%
1.00×
Cash and investments
18.84%
Spread over hurdle
10.32%