1.082
Revenuekr B
3.169
3.232
3.295
3.403
3.389
3.464
3.546
3.567
3.554
3.709
1.199
1.82%
1.79%
43
13.37
Revenue growth%
18.66
18.39
18.42
17.86
20.08
19.81
19.74
21.62
23.18
24.14
6.82
21.62
19.77
70
20.86
Gross margin%
24.62
23.76
24.60
24.39
23.28
23.52
26.33
23.79
23.69
22.81
15.70
23.69
23.78
17
19.71
Operating margin%
28.78
26.29
27.51
25.72
25.87
26.25
25.76
23.87
26.31
26.73
29.00
26.25
26.27
32
8.93
Net margin%
0.40
1.24
2.50
0.81
2.98
2.53
0.95
0.40
2.02
1.46
17.29
1.46
1.35
92
30.99
P/E ratio (avg)x
12.29
13.64
13.32
14.87
16.01
17.38
17.54
18.56
20.78
19.20
9.226
18.56
16.69
38
13.69
EV/EBITx
16.91
18.03
19.96
19.24
21.30
22.38
22.60
25.13
29.09
33.43
30.80
25.13
21.84
50
11.87
FCF yield (avg)%
10.64
11.83
11.60
13.88
16.49
18.30
15.81
13.78
15.70
16.88
27.60
15.81
14.79
12
7.31
FCF margin%
16.02
16.11
18.96
17.18
15.74
16.94
16.68
15.45
13.70
16.25
5.01
16.25
16.18
49
0.316
FCF / Net incomex
1.164
1.260
1.305
1.473
1.401
1.500
1.388
1.404
1.587
1.584
0.747
1.500
1.403
8
20.91
ROIC%
17.97
20.52
19.43
20.96
19.58
18.39
19.78
22.36
23.21
23.60
20.70
22.36
20.15
11
6.26
Return on equity%
0.40
0.40
0.40
2.10
0.40
0.98
2.84
2.36
2.30
0.80
8.33
2.30
0.89
8
22.66
Return on assets%
16.19
18.91
19.39
20.42
18.02
19.17
16.98
15.38
12.78
11.49
23.09
15.38
17.50
8
18.50
EPSkr
7.63
7.90
9.30
9.59
11.35
12.82
14.98
16.26
17.16
19.12
20.63
11.00%
11.21%
—
19.61
EPS growth%
0.58
0.40
0.57
2.11
2.33
0.62
2.10
2.84
2.38
5.20
19.18
2.38
2.11
30
3.60
Bookvalue per shkr
13.14
13.26
15.10
17.82
19.40
21.85
25.18
25.16
26.83
27.76
7.44
7.43%
9.34%
—
8.56
FCF per sharekr
4.94
5.46
6.40
6.62
7.32
7.00
7.57
7.85
8.67
10.15
19.68
6.76%
8.01%
—
18.66
Dividend per shkr
12.84
12.68
11.50
10.53
9.75
10.55
9.80
10.20
10.06
9.12
4.82
(1.34%)
(4.26%)
—
14.96
Div yield (avg)%
8.41
7.25
5.58
5.22
6.75
4.57
5.32
6.42
5.95
4.18
27.21
5.32
5.77
19
17.18
Payout ratio%
15.17
15.34
15.58
17.29
16.13
17.93
18.12
20.30
20.40
22.15
12.34
20.30
17.61
86
79.80
Shares (diluted)M
75.74
78.59
77.13
73.38
72.49
73.51
67.97
71.36
70.59
70.93
80.38
(0.43%)
0.61%
43
7.33
Buyback yield%
13.25
10.33
13.24
11.03
12.18
11.08
8.72
11.29
9.86
10.88
4.70
10.88
11.06
51
1.149
D/E ratiox
1.078
1.067
1.126
1.239
1.159
1.116
1.222
1.210
1.200
1.144
0.200
1.200
1.152
95
136.2
Enterprise valuekr M
530.9
630.7
603.7
635.8
660.1
693.9
723.4
689.2
687.1
765.7
506.3
3.01%
4.90%
14
0.144
LT debtkr B
1.883
2.226
2.312
2.274
2.559
2.574
2.830
2.775
3.122
3.577
1.674
6.93%
7.22%
50
Cost of revenue
1.78%
1.00×
Operating expenses
1.06%
0.93×
Property and equipment
19.61%
Goodwill & intangibles
15.13%