0.915
Revenuekr B
0.790
0.835
0.871
0.899
0.943
0.985
1.040
1.107
1.151
1.217
0.988
5.24%
4.96%
87
28.06
Revenue growth%
8.06
6.05
6.54
6.47
5.95
4.85
7.38
7.00
7.93
7.28
20.05
7.28
6.77
12
21.88
Gross margin%
10.13
12.36
10.63
13.35
13.24
13.02
12.45
10.81
9.52
10.91
14.89
10.91
11.64
80
26.14
Operating margin%
29.14
26.81
29.51
28.89
31.66
29.67
30.17
28.65
31.04
29.88
8.00
29.88
29.59
13
15.45
Net margin%
3.95
1.21
0.57
1.83
4.08
5.82
5.98
7.64
6.82
4.29
16.99
5.98
4.18
87
17.16
P/E ratio (avg)x
36.45
39.49
42.27
43.18
42.31
47.72
51.40
58.00
55.69
54.24
25.96
54.24
45.45
72
17.69
EV/EBITx
14.97
14.18
12.63
12.75
14.22
13.47
12.86
11.91
11.54
12.86
35.75
12.86
12.86
62
2.66
FCF yield (avg)%
11.07
10.81
13.13
10.51
10.77
10.68
11.58
14.25
13.36
11.03
14.53
11.58
11.05
18
22.21
FCF margin%
15.02
15.30
16.01
13.28
11.84
10.49
9.33
7.24
8.51
8.26
8.30
8.51
11.16
61
0.817
FCF / Net incomex
1.297
1.345
1.287
1.338
1.203
1.111
1.024
1.004
0.920
0.834
1.330
1.004
1.157
25
4.93
ROIC%
31.38
30.06
31.55
29.01
30.07
32.02
31.66
31.93
30.03
30.85
25.04
31.66
31.11
44
3.43
Return on equity%
25.14
24.84
26.85
28.57
26.53
26.67
27.01
26.73
24.06
21.40
13.70
26.67
26.60
73
22.69
Return on assets%
20.50
22.22
25.17
22.54
22.04
24.58
27.27
27.69
28.98
26.57
26.15
27.27
24.88
69
33.28
EPSkr
58.97
61.62
71.44
68.57
80.29
82.22
93.97
95.54
92.66
95.96
36.36
3.63%
6.38%
—
4.37
EPS growth%
19.91
20.94
23.18
24.35
24.75
22.28
24.18
23.70
20.90
18.82
29.71
22.28
22.73
42
30.78
Bookvalue per shkr
49.03
51.60
49.89
53.89
61.63
61.88
63.56
65.97
72.70
82.82
42.64
6.09%
5.97%
—
26.41
FCF per sharekr
17.79
20.46
21.53
22.14
23.80
24.43
24.29
28.42
28.76
32.71
30.90
6.57%
6.04%
—
31.46
Dividend per shkr
62.87
74.58
84.21
84.75
93.51
98.56
97.01
115.28
126.30
152.94
10.87
10.34%
9.79%
—
14.04
Div yield (avg)%
0.40
3.17
4.53
5.51
3.01
3.52
0.53
0.40
0.95
3.73
25.58
0.95
3.09
55
25.82
Payout ratio%
28.53
26.51
28.53
26.51
24.48
23.80
24.13
23.53
21.91
22.05
16.16
23.53
24.31
54
24.47
Shares (diluted)M
23.97
27.76
30.69
29.69
33.27
37.25
38.67
43.88
47.10
52.87
24.65
9.71%
7.91%
28
28.17
Buyback yield%
3.85
3.38
0.83
0.65
0.40
0.40
0.61
0.40
1.43
3.63
23.54
0.61
0.74
68
1.169
D/E ratiox
0.783
0.694
0.642
0.680
0.635
0.703
0.694
0.701
0.629
0.669
1.618
0.694
0.687
27
0.529
Enterprise valuekr B
1.071
1.104
1.190
1.230
1.394
1.272
1.425
1.353
1.507
1.556
1.070
2.23%
3.48%
93
1.382
LT debtkr B
0.984
0.996
1.044
0.928
1.003
1.052
1.079
1.131
0.994
0.909
1.377
(1.94%)
(0.52%)
27
Cost of revenue
5.10%
1.01×
Operating expenses
4.85%
0.99×
Property and equipment
18.63%
Cash and investments
16.72%
Goodwill & intangibles
16.48%