1.781
Revenuekr B
1.321
1.431
1.550
1.685
1.836
1.994
2.163
2.374
2.559
2.722
1.835
8.19%
8.31%
31
25.62
Revenue growth%
10.96
10.68
13.52
15.24
17.19
19.33
17.29
16.30
16.34
14.22
6.84
16.34
15.77
23
14.41
Gross margin%
6.10
8.89
10.22
12.57
12.60
13.39
13.56
10.82
7.96
6.58
24.41
10.82
10.52
6
26.74
Operating margin%
15.45
16.30
19.22
18.16
18.82
21.69
21.08
19.49
20.53
19.41
14.48
20.53
19.31
28
22.89
Net margin%
25.55
22.56
21.51
23.66
21.75
23.52
21.44
20.96
20.01
19.01
13.65
20.96
21.63
65
29.28
P/E ratio (avg)x
14.23
15.08
16.54
18.54
20.19
19.42
19.90
18.37
16.99
16.15
36.70
18.37
17.68
54
14.26
EV/EBITx
19.23
17.69
18.04
18.67
19.06
17.16
16.47
17.57
17.35
18.49
27.39
17.35
17.86
67
25.89
FCF yield (avg)%
15.41
14.26
13.25
13.20
16.04
18.98
21.91
24.36
27.15
27.26
8.92
24.36
17.51
39
17.39
FCF margin%
34.08
36.91
39.73
38.70
37.76
40.28
39.96
42.11
40.78
40.50
15.84
40.50
39.84
83
0.816
FCF / Net incomex
1.187
1.276
1.209
1.372
1.263
1.404
1.334
1.254
1.264
1.415
1.022
1.334
1.270
74
22.54
ROIC%
18.35
20.12
21.46
21.01
19.50
18.69
19.75
19.83
21.54
21.34
8.48
19.83
19.97
43
28.62
Return on equity%
16.10
16.75
14.25
11.81
10.85
11.39
9.24
8.31
9.99
9.17
20.93
9.24
11.12
81
28.35
Return on assets%
13.67
15.23
18.17
20.55
20.36
21.21
22.91
23.81
20.90
23.19
12.97
22.91
20.72
26
1.44
EPSkr
0.93
0.96
0.99
1.00
1.09
1.04
1.11
1.12
1.14
1.22
1.59
2.20%
1.73%
—
21.59
EPS growth%
19.52
17.92
20.25
21.88
23.24
23.80
25.19
25.72
25.70
26.16
2.72
25.70
23.52
81
1.09
Bookvalue per shkr
3.04
3.13
2.89
2.91
3.04
3.31
3.17
3.27
3.55
3.12
2.25
0.54%
0.87%
—
4.86
FCF per sharekr
5.38
5.61
6.09
5.59
5.61
5.11
4.52
4.21
4.29
3.86
5.07
(7.21%)
(4.49%)
—
5.68
Dividend per shkr
1.39
1.56
1.59
1.71
1.80
1.76
1.93
2.07
1.93
1.71
3.96
(1.06%)
0.89%
—
26.37
Div yield (avg)%
23.57
22.45
23.04
20.06
20.62
19.74
19.43
18.85
19.70
20.37
18.88
19.70
20.21
39
20.26
Payout ratio%
0.40
0.40
1.80
0.40
0.89
2.36
5.29
2.41
4.48
1.87
29.86
2.41
1.84
58
280.3
Shares (diluted)M
287.0
310.8
306.4
321.7
292.3
316.4
339.3
362.8
369.9
333.1
287.7
2.65%
0.50%
88
29.09
Buyback yield%
17.42
19.06
20.38
22.18
24.30
26.33
27.32
29.59
28.21
27.78
28.38
27.78
25.31
88
0.364
D/E ratiox
1.219
1.145
1.010
1.042
0.906
0.997
1.072
0.978
1.037
1.127
1.767
1.037
1.040
76
0.984
Enterprise valuekr B
2.391
2.042
2.103
1.852
1.980
1.887
1.688
1.741
1.787
1.765
1.808
(2.27%)
(4.27%)
10
3.053
LT debtkr B
0.756
0.729
0.749
0.776
0.820
0.712
0.644
0.618
0.664
0.642
1.473
(4.77%)
(1.90%)
10
Cost of revenue
8.36%
1.01×
Operating expenses
8.47%
1.02×
Cash and investments
16.89%