5.678
Revenuekr B
27.91
29.11
29.17
30.25
30.84
31.64
32.77
33.01
34.12
34.45
6.316
2.24%
2.24%
13
8.11
Revenue growth%
24.89
27.53
28.10
28.12
29.44
29.61
31.56
30.61
28.81
31.24
11.02
30.61
29.13
15
21.68
Gross margin%
29.53
28.93
27.77
27.30
26.99
25.51
25.97
24.98
24.01
21.44
21.57
24.98
26.48
7
7.02
Operating margin%
24.76
24.57
23.87
24.36
25.35
24.60
22.50
22.73
23.47
24.43
11.56
23.47
24.40
6
21.67
Net margin%
26.22
26.91
26.94
25.93
27.86
28.00
28.34
27.05
29.29
31.13
19.18
28.34
27.45
42
34.36
P/E ratio (avg)x
28.15
26.25
26.73
27.75
28.80
30.72
29.86
28.18
27.35
24.19
36.34
28.18
27.95
54
10.42
EV/EBITx
52.98
50.54
48.59
53.67
59.77
68.69
73.24
79.38
78.51
79.90
27.48
78.51
64.23
7
15.21
FCF yield (avg)%
24.36
23.41
25.84
27.05
29.54
29.29
26.32
26.76
28.09
29.83
4.40
28.09
26.90
63
21.93
FCF margin%
7.66
4.77
5.53
7.83
7.31
9.45
9.03
8.73
7.10
9.37
4.70
9.03
7.74
74
1.356
FCF / Net incomex
1.222
1.084
1.180
1.241
1.122
1.091
1.031
1.057
1.017
0.980
0.533
1.031
1.088
44
6.19
ROIC%
36.19
36.98
35.64
36.45
39.11
36.25
38.80
38.72
39.50
37.66
4.01
38.72
37.32
69
5.78
Return on equity%
9.08
8.35
6.54
3.75
5.96
3.81
2.82
2.23
0.82
1.65
16.14
2.23
3.78
21
24.58
Return on assets%
17.82
19.04
19.47
16.48
17.35
19.96
18.78
16.95
14.70
14.99
3.67
16.95
17.59
60
13.13
EPSkr
28.64
25.59
27.00
25.26
26.66
28.37
25.62
21.66
23.23
21.13
13.61
(4.55%)
(3.31%)
—
6.77
EPS growth%
21.09
20.81
21.98
22.18
22.25
19.71
17.84
15.33
13.13
12.84
16.26
15.33
20.26
95
26.46
Bookvalue per shkr
28.48
31.00
34.38
35.37
36.79
38.79
44.69
49.36
56.56
59.82
49.53
10.21%
7.37%
—
49.94
FCF per sharekr
14.09
13.56
12.82
13.22
13.98
12.61
12.38
11.84
13.27
13.69
14.15
(0.43%)
0.26%
—
21.44
Dividend per shkr
9.58
8.87
7.98
7.80
8.72
8.44
7.74
7.32
7.55
6.98
38.17
(4.35%)
(2.76%)
—
5.94
Div yield (avg)%
10.84
10.16
8.37
10.61
13.42
10.84
12.85
15.60
17.12
19.73
3.37
15.60
11.85
90
17.60
Payout ratio%
15.61
14.11
12.40
11.68
10.86
10.51
9.81
8.80
8.63
10.87
18.47
9.81
10.86
69
338.8
Shares (diluted)M
395.0
387.8
384.2
404.4
442.4
443.2
426.2
414.2
459.9
513.7
342.6
3.03%
3.33%
13
29.01
Buyback yield%
14.15
16.22
14.92
16.17
14.77
16.84
19.62
17.16
16.48
15.33
16.58
16.84
16.20
41
0.770
D/E ratiox
1.072
1.207
1.331
1.412
1.443
1.578
1.645
1.671
1.882
1.932
1.136
1.671
1.511
66
28.78
Enterprise valuekr B
14.43
16.31
16.58
15.59
17.76
18.35
19.56
18.47
18.98
19.38
14.90
1.76%
2.50%
27
26.97
LT debtkr B
17.13
18.42
18.77
16.10
15.43
13.73
13.53
14.66
14.26
12.35
28.34
(4.35%)
(4.23%)
62
Cost of revenue
2.24%
1.00×
Operating expenses
1.79%
0.96×
Property and equipment
15.41%