3.491
Revenuekr B
5.804
5.899
5.973
6.111
6.256
6.442
6.372
6.485
6.436
6.368
3.743
0.35%
1.01%
77
29.96
Revenue growth%
3.11
0.73
0.40
2.94
4.48
4.08
4.98
7.85
6.02
7.37
11.56
6.02
4.28
9
17.83
Gross margin%
23.90
26.52
26.01
27.49
27.88
30.34
27.61
28.40
27.60
29.69
24.40
28.40
27.61
42
3.88
Operating margin%
28.24
29.33
28.48
28.72
26.58
29.36
28.20
28.41
30.79
27.89
5.44
28.41
28.44
37
10.98
Net margin%
14.18
14.50
13.81
13.75
14.27
14.37
16.65
14.63
16.05
18.33
23.86
16.05
14.44
8
8.518
P/E ratio (avg)x
26.97
27.78
31.43
28.79
32.45
36.18
35.77
38.52
42.96
42.91
20.75
38.52
34.11
79
32.69
EV/EBITx
12.92
15.03
16.20
15.69
18.68
19.45
22.90
26.19
30.67
33.62
19.47
26.19
19.06
15
10.68
FCF yield (avg)%
22.41
19.98
18.76
15.77
14.65
13.97
12.02
9.98
10.79
11.19
14.85
11.19
14.31
66
18.04
FCF margin%
28.76
27.56
30.54
32.94
30.15
27.32
29.51
31.57
33.05
32.25
14.56
31.57
30.35
39
1.693
FCF / Net incomex
1.537
1.809
2.025
2.316
2.478
2.779
3.242
3.645
4.313
4.576
0.831
3.645
2.629
51
21.55
ROIC%
29.58
26.75
28.22
31.15
32.11
30.22
27.92
30.19
29.32
30.27
12.97
30.19
29.89
13
17.44
Return on equity%
28.35
25.61
22.63
21.54
22.08
19.75
21.99
24.15
26.44
24.36
8.25
24.15
23.39
19
29.34
Return on assets%
18.83
17.02
15.48
15.00
15.62
13.94
14.99
13.68
14.26
13.03
12.60
13.94
15.00
64
0.39
EPSkr
1.54
1.66
1.93
2.00
2.23
2.52
2.74
2.89
2.85
3.38
0.42
8.66%
9.31%
—
22.90
EPS growth%
21.08
21.02
21.90
24.45
25.50
27.18
25.34
23.77
25.79
28.02
18.54
25.79
24.90
44
1.16
Bookvalue per shkr
0.72
0.75
0.88
1.00
1.12
1.16
1.15
1.22
1.19
1.17
0.51
1.00%
5.55%
—
1.02
FCF per sharekr
0.30
0.32
0.29
0.27
0.26
0.25
0.25
0.25
0.27
0.26
1.14
0.12%
(0.58%)
—
0.54
Dividend per shkr
0.65
0.72
0.79
0.91
0.91
1.02
1.07
1.00
1.15
1.10
0.63
4.00%
5.90%
—
27.28
Div yield (avg)%
27.12
26.83
26.09
28.15
27.05
28.96
31.60
31.99
29.64
31.15
13.38
31.15
28.55
12
2.59
Payout ratio%
25.17
22.32
21.65
23.21
21.20
24.12
25.12
24.56
27.11
27.59
27.34
25.12
24.34
40
3.051
Shares (diluted)B
5.583
5.985
6.982
8.037
9.134
9.308
10.45
10.05
10.63
12.55
2.987
6.57%
9.99%
61
16.70
Buyback yield%
22.06
21.64
24.54
25.68
27.18
26.89
26.22
26.95
24.37
22.50
23.40
26.22
25.11
10
0.154
D/E ratiox
1.286
1.535
1.512
1.781
1.875
1.933
2.099
2.406
2.831
3.119
0.851
2.406
1.904
87
5.775
Enterprise valuekr B
7.975
9.569
10.21
11.60
12.26
12.14
12.75
13.12
14.77
16.60
3.762
6.24%
7.87%
15
0.387
LT debtkr B
5.402
5.196
5.128
5.036
4.883
5.472
5.326
5.838
5.858
5.664
1.725
3.01%
0.22%
60
Cost of revenue
0.72%
0.97×
Operating expenses
1.81%
1.08×
Cash and investments
17.92%
Property and equipment
15.93%