0.714
Revenuekr B
0.504
0.551
0.610
0.651
0.703
0.777
0.828
0.917
0.993
1.068
0.766
8.72%
8.84%
39
28.49
Revenue growth%
27.72
27.58
29.35
30.37
31.76
31.35
29.84
32.05
29.44
31.64
19.48
31.35
30.10
80
19.11
Gross margin%
22.63
24.22
23.79
21.61
23.76
26.44
27.26
27.55
27.20
26.99
15.60
27.20
25.33
64
24.57
Operating margin%
13.14
10.32
12.27
13.43
12.68
10.41
9.66
8.95
10.10
11.85
3.01
10.10
11.13
12
2.70
Net margin%
24.94
25.88
25.19
24.17
22.10
21.40
22.20
20.28
19.83
22.11
19.98
21.40
22.15
39
31.39
P/E ratio (avg)x
9.327
8.670
8.395
9.317
10.54
11.79
11.81
11.16
10.78
10.19
16.21
11.16
10.36
30
30.85
EV/EBITx
34.70
39.80
46.11
54.53
56.90
65.63
69.12
76.13
84.91
84.01
19.08
76.13
61.26
55
13.40
FCF yield (avg)%
10.56
10.68
12.54
15.20
15.11
14.88
14.73
12.59
9.84
10.75
14.30
12.59
12.56
81
24.97
FCF margin%
31.45
31.24
29.55
27.94
28.44
25.80
25.98
27.56
27.00
27.85
4.18
27.00
27.90
25
1.254
FCF / Net incomex
1.581
1.757
1.866
1.791
1.657
1.609
1.620
1.666
1.758
1.855
0.931
1.666
1.711
23
22.28
ROIC%
25.62
26.55
28.86
29.22
32.09
31.13
33.35
31.64
30.36
28.99
2.19
31.13
29.79
29
12.52
Return on equity%
17.70
14.88
13.43
15.10
13.90
13.79
15.53
17.18
16.14
13.80
24.99
15.53
14.99
94
9.73
Return on assets%
22.37
21.53
21.05
21.69
24.67
25.34
24.42
23.99
26.79
27.09
26.91
25.34
24.21
65
3.46
EPSkr
4.36
4.04
4.21
3.86
3.86
3.69
3.76
3.39
3.20
3.24
3.74
(3.47%)
(2.60%)
—
11.76
EPS growth%
12.71
11.21
13.79
12.38
13.05
15.18
15.50
14.34
14.05
11.83
16.70
14.34
13.42
34
4.49
Bookvalue per shkr
9.34
10.86
12.82
15.26
16.33
18.43
18.44
20.54
22.93
27.44
2.31
10.93%
13.53%
—
7.16
FCF per sharekr
2.71
2.83
2.97
2.58
2.52
2.53
2.34
2.18
2.06
1.79
4.33
(6.59%)
(5.06%)
—
2.47
Dividend per shkr
1.44
1.44
1.37
1.37
1.33
1.29
1.33
1.26
1.38
1.40
6.10
1.11%
(1.67%)
—
14.37
Div yield (avg)%
22.46
22.95
24.74
23.50
22.51
20.48
23.11
21.36
21.88
19.50
11.47
21.36
22.49
47
2.55
Payout ratio%
6.61
9.32
8.90
11.08
9.53
8.62
9.67
11.88
12.27
15.15
6.01
11.88
9.60
56
54.01
Shares (diluted)M
44.47
44.22
45.90
50.14
53.57
56.88
56.19
56.35
58.18
54.80
54.52
0.45%
1.64%
27
20.52
Buyback yield%
8.14
11.11
13.46
15.79
17.24
17.99
15.48
17.66
16.28
17.11
24.83
17.11
16.03
60
1.308
D/E ratiox
1.454
1.690
1.675
1.735
1.727
1.783
1.873
1.990
2.316
2.630
1.490
1.990
1.759
10
472.1
Enterprise valuekr M
199.0
195.7
197.1
179.7
198.5
222.6
250.1
238.6
232.1
253.3
883.8
5.00%
3.16%
44
664.7
LT debtkr M
342.8
360.2
374.9
332.1
285.5
272.2
251.9
217.9
220.1
211.3
616.1
(5.84%)
(5.74%)
79
Cost of revenue
8.94%
1.01×
Operating expenses
8.57%
0.98×
Cash and investments
16.95%