1.935
Revenuekr B
1.588
1.718
1.902
2.049
2.201
2.373
2.571
2.834
3.076
3.295
2.101
8.41%
8.38%
57
18.26
Revenue growth%
23.36
22.93
21.43
21.67
21.22
22.84
22.66
21.82
20.69
22.20
9.91
22.20
22.01
57
6.37
Gross margin%
17.89
16.82
15.71
13.79
12.94
10.43
10.93
12.43
11.62
8.83
16.52
10.93
12.69
16
25.67
Operating margin%
15.28
16.26
14.80
14.81
17.36
18.28
19.84
21.52
19.05
21.45
27.48
19.84
17.82
14
25.06
Net margin%
14.84
12.06
15.04
12.67
10.88
11.27
10.68
8.67
10.41
12.42
10.13
10.68
11.66
88
15.16
P/E ratio (avg)x
30.16
31.55
36.52
41.92
48.29
46.89
52.09
60.27
63.99
69.18
21.41
60.27
47.59
25
16.16
EV/EBITx
22.53
24.90
26.57
29.92
29.16
31.16
32.89
35.79
35.84
39.99
31.36
35.79
30.54
89
8.03
FCF yield (avg)%
13.90
13.73
12.26
11.84
11.19
12.21
13.05
11.35
10.54
10.30
29.41
11.35
12.02
80
4.95
FCF margin%
24.26
23.43
25.98
24.22
25.97
24.97
27.42
28.28
26.85
29.05
21.58
27.42
25.97
82
1.698
FCF / Net incomex
0.457
0.483
0.531
0.544
0.555
0.605
0.673
0.612
0.583
0.635
1.143
0.612
0.569
55
14.98
ROIC%
2.98
0.40
2.97
3.24
3.07
4.54
2.51
4.98
3.53
2.42
6.39
3.53
3.02
14
8.06
Return on equity%
14.64
13.97
12.25
12.71
11.82
11.12
13.67
16.15
14.15
15.22
18.32
14.15
13.82
30
24.52
Return on assets%
26.66
26.77
27.24
28.77
27.52
27.34
29.19
28.14
26.67
25.98
12.10
27.34
27.29
10
5.59
EPSkr
3.91
3.98
4.60
4.49
5.19
5.63
5.71
5.69
6.48
6.48
6.09
4.55%
5.98%
—
12.58
EPS growth%
17.45
14.65
14.21
11.83
9.32
8.48
8.77
9.24
10.19
12.70
18.35
9.24
11.01
45
5.19
Bookvalue per shkr
5.72
5.40
5.20
5.30
5.14
5.04
5.58
5.73
5.37
5.77
5.39
2.33%
0.78%
—
2.93
FCF per sharekr
2.17
2.31
2.13
2.20
2.12
2.08
2.17
2.34
2.13
2.24
4.61
1.15%
0.62%
—
3.26
Dividend per shkr
3.17
3.48
3.57
4.08
4.22
3.95
3.96
4.39
4.54
4.79
1.62
2.56%
4.22%
—
11.21
Div yield (avg)%
23.31
21.69
19.71
20.23
18.22
18.70
21.70
23.37
23.20
22.85
14.84
22.85
21.69
23
13.98
Payout ratio%
19.49
18.94
16.59
18.15
19.97
20.45
21.40
23.62
23.13
23.07
4.45
23.07
20.21
5
143.9
Shares (diluted)M
176.3
184.6
197.4
220.5
231.4
278.8
326.8
355.6
406.8
449.3
142.4
14.19%
10.14%
19
28.09
Buyback yield%
6.76
6.90
5.33
8.18
9.97
9.33
7.10
4.50
6.13
4.15
14.21
6.13
6.83
24
0.124
D/E ratiox
0.667
0.691
0.702
0.754
0.735
0.841
0.829
0.801
0.781
0.882
0.226
0.829
0.768
28
0.183
Enterprise valuekr B
3.561
4.001
4.023
3.808
4.410
4.998
5.617
6.032
6.991
7.408
1.021
10.93%
8.13%
87
0.539
LT debtkr B
1.679
1.779
1.733
1.676
1.669
1.612
1.562
1.697
1.632
1.640
2.125
(0.35%)
(1.01%)
67
Cost of revenue
8.55%
1.02×
Operating expenses
7.82%
0.95×
Cash and investments
20.07%
Spread over hurdle
18.43%