0.532
Revenuekr B
0.965
0.980
0.989
0.974
0.968
0.983
0.971
0.983
0.985
1.005
0.562
0.77%
0.66%
84
28.22
Revenue growth%
18.99
21.34
23.81
23.15
20.84
21.17
20.23
18.94
20.93
21.58
11.15
20.93
21.05
15
18.28
Gross margin%
27.70
25.34
24.72
22.73
25.69
22.84
25.00
25.10
27.39
28.53
12.97
25.10
25.22
67
18.38
Operating margin%
27.01
28.24
30.10
30.60
28.32
30.99
32.14
32.46
32.63
34.50
27.48
32.46
30.79
80
29.14
Net margin%
9.92
8.53
7.81
9.43
8.59
10.60
10.70
10.33
12.41
11.40
6.87
10.70
10.13
13
6.260
P/E ratio (avg)x
6.101
5.681
5.756
5.631
5.228
5.935
5.494
5.305
6.074
5.911
27.00
5.911
5.719
35
35.70
EV/EBITx
29.99
29.93
32.83
37.54
42.97
46.04
51.42
57.27
61.06
60.63
15.27
57.27
44.51
31
22.67
FCF yield (avg)%
16.33
13.36
12.62
15.46
15.68
14.82
15.69
18.36
18.10
16.86
15.78
16.86
15.68
10
28.63
FCF margin%
17.39
19.37
19.77
21.94
22.21
23.98
23.14
20.86
21.80
23.65
17.78
23.14
21.87
66
1.339
FCF / Net incomex
1.025
1.114
1.169
1.232
1.047
1.097
1.158
1.036
0.962
0.921
1.777
1.036
1.072
46
10.71
ROIC%
19.19
19.60
22.02
23.85
22.25
20.22
18.76
17.93
15.12
16.57
3.37
17.93
19.39
70
23.81
Return on equity%
7.19
9.15
6.31
5.28
7.34
8.89
11.32
10.32
12.01
9.47
16.09
10.32
9.02
47
26.24
Return on assets%
1.09
2.32
0.40
0.41
0.94
2.50
3.31
2.75
0.62
2.01
21.82
2.50
1.55
44
7.25
EPSkr
10.57
10.44
11.71
11.75
12.64
12.22
11.60
11.63
12.83
11.95
8.05
(1.11%)
1.65%
—
3.28
EPS growth%
11.32
11.95
14.41
16.19
17.29
18.87
17.75
16.27
17.97
17.75
17.83
17.75
16.78
50
4.23
Bookvalue per shkr
14.40
14.92
14.14
14.41
15.19
15.68
14.35
15.49
14.59
13.48
8.90
(2.36%)
0.20%
—
9.03
FCF per sharekr
15.83
14.30
13.98
15.26
14.92
13.39
14.48
15.97
15.09
13.94
5.97
(1.35%)
(1.33%)
—
4.85
Dividend per shkr
3.88
4.12
4.21
4.63
5.14
5.26
5.37
5.20
5.22
6.02
8.81
3.19%
5.64%
—
15.41
Div yield (avg)%
32.50
30.24
29.73
32.15
33.23
30.96
28.46
29.79
29.01
30.68
26.50
29.79
30.46
19
21.96
Payout ratio%
28.25
29.96
28.41
30.38
29.28
29.33
27.82
30.01
30.89
31.08
13.70
30.01
29.64
29
52.42
Shares (diluted)M
75.07
80.09
80.17
75.84
84.19
83.34
82.35
79.88
81.25
80.93
55.59
(0.79%)
0.71%
81
15.74
Buyback yield%
5.23
5.01
7.03
9.56
7.77
10.55
11.82
12.26
10.93
9.17
4.02
10.93
9.36
93
1.259
D/E ratiox
1.294
1.226
1.391
1.412
1.560
1.621
1.577
1.438
1.417
1.276
0.500
1.438
1.414
92
0.508
Enterprise valuekr B
1.012
1.023
0.982
0.869
0.822
0.912
0.860
0.948
0.947
0.838
0.279
0.38%
(2.56%)
68
519.9
LT debtkr M
389.3
406.1
397.1
437.7
461.7
442.0
475.4
483.6
452.3
449.1
121.6
(0.55%)
1.64%
78
Cost of revenue
1.08%
1.04×
Operating expenses
(0.13%)
0.92×
Property and equipment
16.83%
Spread over hurdle
86.18%