4.313
Revenuekr B
7.826
8.199
8.622
9.086
9.642
10.27
10.73
11.01
11.34
11.57
4.461
3.72%
4.48%
27
11.26
Revenue growth%
2.68
3.40
0.61
0.95
0.97
3.36
4.50
3.98
1.52
2.94
27.87
3.36
2.81
62
15.72
Gross margin%
17.90
16.53
16.75
18.64
18.13
21.10
18.76
19.23
18.73
20.09
6.59
19.23
18.69
19
3.49
Operating margin%
13.73
15.85
15.72
13.61
14.58
13.18
14.84
14.58
13.36
11.32
23.76
13.36
14.15
20
6.44
Net margin%
19.42
22.00
24.92
27.40
29.69
28.46
25.76
24.44
21.49
20.90
7.14
24.44
24.68
64
13.63
P/E ratio (avg)x
41.63
38.77
41.37
44.76
41.88
48.60
55.76
52.91
53.50
58.48
24.73
53.50
46.68
61
17.63
EV/EBITx
7.664
7.509
6.760
6.455
5.671
5.778
6.122
6.186
6.039
5.317
10.48
6.039
6.154
83
25.29
FCF yield (avg)%
2.87
0.40
0.40
0.40
1.22
0.40
2.70
0.81
0.40
0.81
4.54
0.81
0.60
39
26.14
FCF margin%
2.24
4.54
6.55
3.88
0.93
3.84
5.99
5.91
5.42
6.04
3.14
5.91
4.98
38
0.372
FCF / Net incomex
0.146
0.165
0.170
0.165
0.174
0.183
0.185
0.212
0.227
0.231
1.792
0.212
0.178
53
10.20
ROIC%
26.25
24.36
26.05
27.19
25.54
28.28
29.49
30.66
31.20
31.37
10.93
30.66
27.74
63
3.45
Return on equity%
24.97
26.01
26.48
28.12
28.83
30.02
32.89
30.80
32.16
29.47
29.15
30.80
29.15
33
21.63
Return on assets%
10.15
11.57
9.69
8.69
11.52
9.65
7.22
9.36
10.66
9.45
22.36
9.45
9.67
85
9.41
EPSkr
9.05
8.56
8.03
9.28
9.51
8.96
9.40
8.82
9.44
9.05
9.75
(0.98%)
0.15%
—
20.70
EPS growth%
27.74
26.11
25.48
25.21
22.76
21.11
23.67
24.90
24.04
26.75
29.26
24.04
25.05
48
3.35
Bookvalue per shkr
8.54
9.21
10.36
11.29
10.98
12.45
13.02
12.82
13.59
13.29
8.33
3.90%
4.41%
—
5.01
FCF per sharekr
6.26
6.41
6.92
7.58
7.39
7.23
8.61
9.42
9.45
10.91
5.11
8.10%
5.88%
—
9.94
Dividend per shkr
10.48
10.17
11.16
10.92
11.22
11.46
12.41
14.05
13.92
12.44
8.18
2.08%
1.31%
—
25.52
Div yield (avg)%
23.66
26.39
27.87
24.89
22.66
25.60
26.29
24.02
22.47
20.53
3.19
24.02
24.46
79
2.76
Payout ratio%
36.05
34.62
33.93
33.57
33.66
36.21
36.66
34.53
35.49
36.82
9.86
36.21
35.05
63
216.5
Shares (diluted)M
275.5
285.3
273.0
269.1
276.4
254.0
257.8
279.0
278.0
271.2
212.4
(0.38%)
(0.46%)
43
14.62
Buyback yield%
13.81
11.63
10.67
11.10
10.13
12.55
13.45
12.34
11.78
10.04
19.82
12.34
11.71
24
0.779
D/E ratiox
0.878
0.883
0.876
0.938
0.842
0.813
0.801
0.765
0.722
0.663
0.742
0.765
0.827
6
0.929
Enterprise valuekr B
1.308
1.468
1.577
1.534
1.420
1.579
1.498
1.440
1.284
1.206
2.688
(3.22%)
(1.42%)
38
7.570
LT debtkr B
4.259
4.427
4.194
4.560
4.202
4.168
3.845
3.841
4.170
4.593
6.098
1.79%
1.31%
79
Cost of revenue
4.72%
1.02×
Operating expenses
3.94%
0.95×
Cash and investments
17.05%
Goodwill & intangibles
16.07%
Spread over hurdle
10.66%