3.744
Revenuekr M
8.445
8.902
9.388
9.566
9.721
10.14
10.70
11.21
11.74
11.93
4.135
4.19%
4.00%
68
5.49
Revenue growth%
12.39
9.73
8.63
7.61
10.34
12.77
14.56
14.64
11.77
11.21
12.07
12.77
11.49
27
25.49
Gross margin%
7.34
9.65
10.15
7.83
8.24
10.16
11.72
10.11
12.09
10.05
19.67
10.16
10.08
70
6.80
Operating margin%
8.39
9.26
8.48
8.08
7.96
5.83
2.89
2.70
2.98
2.62
4.67
2.89
6.89
69
16.94
Net margin%
23.89
22.58
20.37
21.92
21.47
19.55
22.38
24.73
25.00
23.61
28.99
23.61
22.48
26
37.37
P/E ratio (avg)x
53.37
50.66
56.63
65.17
69.62
81.10
86.99
98.80
105.2
113.6
11.92
98.80
75.36
47
16.64
EV/EBITx
9.878
10.84
11.24
11.58
11.20
12.79
14.53
14.85
17.17
19.62
17.90
14.85
12.18
89
15.20
FCF yield (avg)%
22.08
25.06
27.30
27.00
26.52
29.47
28.49
28.92
27.32
24.84
19.21
28.49
27.15
33
2.23
FCF margin%
13.48
11.78
14.13
14.49
16.36
14.29
13.37
13.47
11.12
11.42
8.78
13.37
13.47
90
1.119
FCF / Net incomex
0.719
0.715
0.724
0.811
0.753
0.684
0.678
0.652
0.641
0.587
0.812
0.652
0.699
17
19.66
ROIC%
18.89
20.93
22.86
25.77
25.71
22.83
20.10
20.84
22.87
20.95
23.67
20.95
21.89
5
24.46
Return on equity%
7.39
10.04
11.01
9.66
10.53
9.49
6.75
7.77
7.76
7.10
21.32
7.76
8.63
49
28.33
Return on assets%
18.29
15.78
14.23
12.16
10.93
13.77
13.22
15.69
15.85
18.16
16.30
15.69
14.96
86
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
2.20%
1.54%
—
27.46
EPS growth%
24.17
23.47
22.80
22.66
22.40
22.01
20.66
19.21
17.02
17.21
12.27
19.21
22.21
95
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
1.98%
(2.22%)
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
10.06%
9.99%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
5.32%
2.23%
—
24.15
Div yield (avg)%
29.70
29.63
32.15
32.93
31.67
28.81
26.51
28.59
29.09
27.14
4.89
28.59
29.36
53
6.19
Payout ratio%
7.83
6.46
5.23
7.02
5.60
3.14
1.15
3.87
2.25
2.74
21.57
2.74
4.55
11
3.079
Shares (diluted)B
2.876
2.955
2.836
2.467
2.663
2.514
2.222
1.991
2.057
1.778
3.105
(7.76%)
(5.28%)
65
4.93
Buyback yield%
5.69
2.71
1.76
3.61
1.91
4.41
1.99
4.63
3.10
4.61
8.22
4.41
3.35
55
0.929
D/E ratiox
0.313
0.267
0.256
0.230
0.199
0.198
0.168
0.173
0.162
0.146
0.576
0.168
0.199
87
10.90
Enterprise valuekr M
10.50
9.666
9.571
10.67
11.07
10.09
9.834
9.183
10.29
10.11
8.354
(1.80%)
(0.13%)
32
10.83
LT debtkr M
18.22
17.90
19.20
18.56
18.80
21.05
22.67
21.99
24.70
27.68
6.300
8.04%
5.89%
69
Cost of revenue
3.90%
0.99×
Operating expenses
3.73%
0.97×
Cash and investments
16.80%