0.525
Revenuekr B
3.607
3.964
4.388
4.786
5.091
5.614
6.155
6.640
7.265
7.863
0.579
9.08%
9.20%
6
19.61
Revenue growth%
32.91
31.15
32.34
31.04
32.99
32.46
32.07
33.64
33.78
35.02
7.83
33.64
32.69
62
13.46
Gross margin%
3.19
0.47
0.40
1.10
1.57
1.04
0.40
0.40
0.92
0.40
19.82
0.40
0.69
45
3.20
Operating margin%
14.28
13.13
11.81
14.38
13.30
15.36
13.25
12.61
11.70
13.53
6.72
13.25
13.27
49
4.19
Net margin%
23.89
22.75
23.93
23.86
24.29
26.36
23.71
25.64
23.41
25.81
2.57
25.64
23.91
91
27.97
P/E ratio (avg)x
27.56
30.81
31.43
33.71
31.98
29.19
28.78
29.48
27.33
25.81
31.92
28.78
29.33
81
6.418
EV/EBITx
13.69
15.30
15.03
15.93
15.09
15.81
15.85
15.55
17.39
15.90
7.323
15.85
15.68
69
5.55
FCF yield (avg)%
15.37
17.62
14.83
13.88
16.25
13.32
14.75
13.62
13.87
16.14
27.72
13.87
14.79
53
11.16
FCF margin%
22.57
24.54
22.57
23.13
24.77
26.38
25.06
26.93
24.54
25.39
20.56
25.39
24.65
26
0.613
FCF / Net incomex
1.315
1.394
1.301
1.347
1.330
1.428
1.644
1.734
1.866
1.853
0.641
1.734
1.411
88
11.44
ROIC%
23.79
22.54
24.16
25.91
28.39
29.65
30.15
27.53
29.89
29.03
19.52
29.65
27.96
81
23.42
Return on equity%
21.32
21.46
23.69
25.02
26.82
26.67
25.01
25.14
26.01
26.62
19.06
26.01
25.08
28
18.30
Return on assets%
30.52
29.96
31.20
31.71
33.26
34.06
36.29
35.40
33.61
31.64
12.29
34.06
32.48
68
4.38
EPSkr
2.37
2.26
2.27
2.62
3.06
3.44
3.32
3.38
3.74
3.85
4.74
4.70%
5.97%
—
8.64
EPS growth%
29.90
30.19
32.03
33.63
35.68
35.01
37.49
38.70
39.14
36.77
27.41
37.49
35.34
17
4.94
Bookvalue per shkr
1.48
1.76
1.73
1.77
1.94
2.13
2.19
2.25
2.52
2.94
2.66
8.72%
7.49%
—
5.01
FCF per sharekr
4.82
4.41
4.40
5.00
4.98
4.84
5.09
5.48
5.22
5.07
1.37
0.38%
(0.49%)
—
3.51
Dividend per shkr
2.13
1.93
2.02
1.75
1.62
1.43
1.28
1.27
1.31
1.31
4.19
(4.19%)
(4.98%)
—
6.75
Div yield (avg)%
13.38
14.80
15.61
13.91
13.66
10.74
11.96
14.94
16.54
17.29
25.63
14.94
14.35
63
8.27
Payout ratio%
11.76
11.27
9.85
7.24
8.89
6.64
5.72
3.79
3.87
5.14
7.64
5.14
6.94
71
0.724
Shares (diluted)B
0.787
0.879
0.891
0.916
0.879
0.948
1.044
1.187
1.121
1.154
0.717
5.60%
3.02%
63
14.56
Buyback yield%
20.70
20.05
21.62
22.69
23.08
22.46
22.76
23.42
26.20
23.67
17.99
23.42
22.72
46
0.686
D/E ratiox
1.126
1.263
1.349
1.563
1.730
1.793
2.047
1.965
1.931
1.980
0.457
1.965
1.761
65
5.949
Enterprise valuekr B
10.85
13.02
13.46
14.24
14.14
14.03
16.38
19.47
22.60
22.27
4.565
9.51%
8.49%
58
0.849
LT debtkr B
7.855
7.765
8.128
7.824
8.083
7.616
7.275
7.942
8.857
8.314
1.838
0.56%
0.53%
55
Cost of revenue
9.20%
1.00×
Operating expenses
9.31%
1.01×
Goodwill & intangibles
16.21%