1.277
Revenuekr B
0.717
0.760
0.777
0.831
0.849
0.906
0.962
1.029
1.073
1.145
1.389
6.16%
5.41%
11
26.24
Revenue growth%
30.52
31.10
28.88
31.43
28.98
29.48
30.41
32.52
32.97
34.30
4.26
32.52
30.81
5
3.45
Gross margin%
19.03
18.80
18.64
20.63
19.15
18.75
18.49
15.57
18.13
17.21
23.99
18.13
18.69
18
21.93
Operating margin%
13.75
11.64
9.91
8.70
9.22
10.66
9.45
7.18
5.48
6.35
7.18
7.18
9.33
22
11.26
Net margin%
11.63
14.27
14.90
13.51
12.12
9.32
7.41
9.04
10.25
9.90
18.54
9.32
10.94
9
33.92
P/E ratio (avg)x
12.64
10.92
9.507
8.190
7.851
8.427
9.096
8.313
7.767
6.775
13.03
8.313
8.370
70
26.03
EV/EBITx
28.51
29.00
26.61
28.62
26.59
25.09
26.31
24.83
25.28
27.85
26.49
25.28
26.60
27
23.27
FCF yield (avg)%
24.62
24.86
23.62
25.77
24.43
21.50
18.53
18.44
17.34
19.96
12.47
18.53
22.56
5
27.11
FCF margin%
20.82
23.70
25.83
27.51
30.36
30.67
29.16
26.73
27.91
30.35
23.28
29.16
27.71
67
0.804
FCF / Net incomex
1.157
1.296
1.286
1.528
1.645
1.911
2.238
2.207
2.410
2.676
0.192
2.238
1.778
23
29.84
ROIC%
8.59
6.85
9.01
9.19
6.65
6.57
8.25
5.50
3.85
2.63
29.40
5.50
6.75
79
20.13
Return on equity%
11.15
10.74
12.85
13.17
12.51
11.50
13.99
15.42
12.43
15.36
23.50
13.99
12.68
7
19.15
Return on assets%
13.88
11.38
9.21
10.76
10.81
9.58
10.82
9.37
6.95
8.91
29.05
9.37
10.17
50
1.25
EPSkr
2.47
2.55
2.78
3.09
3.41
3.31
3.51
3.53
3.93
4.60
1.29
6.14%
6.55%
—
13.42
EPS growth%
12.70
10.77
9.99
9.55
11.98
14.57
15.39
15.76
15.25
13.96
22.79
15.25
13.33
8
1.36
Bookvalue per shkr
0.72
0.78
0.81
0.87
0.82
0.74
0.78
0.86
0.76
0.72
1.28
(2.66%)
(1.26%)
—
1.01
FCF per sharekr
1.06
1.16
1.22
1.42
1.56
1.51
1.60
1.56
1.67
1.98
1.54
4.89%
7.31%
—
1.36
Dividend per shkr
1.56
1.79
1.94
2.08
2.22
2.15
2.16
2.12
2.21
2.58
1.02
3.04%
6.42%
—
28.49
Div yield (avg)%
3.01
1.70
2.50
1.13
0.40
0.40
2.82
0.66
0.40
0.40
8.62
0.40
0.90
40
15.94
Payout ratio%
6.14
3.80
6.67
7.55
10.19
7.73
9.81
8.26
10.47
10.69
10.12
9.81
7.99
14
161.7
Shares (diluted)M
216.0
250.4
289.9
317.4
339.0
371.4
417.7
480.5
497.7
505.4
166.1
8.31%
8.23%
86
15.36
Buyback yield%
19.80
17.79
19.19
21.50
18.85
17.23
16.31
13.40
11.34
12.03
23.87
13.40
17.51
19
0.429
D/E ratiox
0.566
0.637
0.716
0.725
0.775
0.883
1.000
1.036
1.006
1.150
0.513
1.006
0.829
76
0.566
Enterprise valuekr B
0.698
0.770
0.788
0.901
0.864
0.812
0.759
0.862
0.952
1.084
0.120
4.64%
4.22%
51
0.931
LT debtkr B
0.845
0.909
0.969
0.988
1.076
1.081
1.059
1.037
1.189
1.373
0.944
5.00%
5.17%
71
Cost of revenue
5.35%
0.99×
Operating expenses
5.23%
0.98×