7.597
Revenuekr B
7.851
8.318
8.597
9.097
9.388
9.692
10.08
10.59
11.13
11.39
8.385
3.95%
4.05%
68
5.83
Revenue growth%
15.68
14.12
12.52
15.26
14.61
12.12
13.68
14.87
16.00
16.43
8.26
14.87
14.74
54
28.36
Gross margin%
1.44
0.67
2.99
5.03
7.77
9.09
9.31
6.53
7.97
8.52
14.58
8.52
7.15
40
15.65
Operating margin%
1.88
0.53
0.40
0.40
0.40
2.16
2.24
1.82
1.05
0.40
23.28
1.82
0.79
74
4.08
Net margin%
15.46
14.42
14.21
16.03
16.50
18.50
16.58
17.81
20.41
20.50
18.99
18.50
16.54
95
32.04
P/E ratio (avg)x
44.90
49.56
56.81
58.68
59.44
72.30
85.48
103.1
118.1
136.4
19.84
103.1
65.87
55
32.10
EV/EBITx
26.22
28.11
27.78
30.14
32.59
38.13
42.05
44.77
51.15
50.20
15.13
44.77
35.36
30
6.16
FCF yield (avg)%
3.85
5.82
8.71
8.95
9.82
8.54
8.35
8.50
11.46
11.61
6.82
8.54
8.62
88
4.06
FCF margin%
26.44
29.43
27.85
29.96
29.81
27.21
28.96
28.68
25.82
26.21
24.18
27.21
28.26
88
1.260
FCF / Net incomex
1.424
1.407
1.505
1.707
1.663
1.734
1.705
1.587
1.708
1.956
1.747
1.708
1.684
55
21.26
ROIC%
11.41
10.01
12.73
11.89
14.11
11.88
13.25
16.10
19.05
17.87
10.09
16.10
12.99
25
15.20
Return on equity%
30.83
33.82
32.99
35.77
36.76
37.78
40.66
42.14
39.82
38.23
14.95
39.82
37.27
86
11.54
Return on assets%
0.40
2.70
1.63
0.91
1.05
0.51
0.40
0.40
1.33
3.87
22.20
0.51
0.98
48
663.87
EPSkr
432.73
454.10
512.54
504.10
575.10
621.10
722.37
866.39
975.34
1,170
732.10
15.27%
12.59%
—
11.27
EPS growth%
8.01
5.46
5.95
3.26
0.40
1.06
1.26
2.87
3.72
1.70
17.63
1.70
3.07
65
604.02
Bookvalue per shkr
194.33
196.22
191.60
164.49
161.70
170.17
168.33
150.66
143.01
150.36
671.64
(1.44%)
(2.82%)
—
461.45
FCF per sharekr
674.11
578.90
533.59
510.11
482.18
510.66
516.44
440.28
456.93
430.02
179.75
(2.26%)
(3.87%)
—
233.51
Dividend per shkr
784.83
760.34
712.05
733.79
739.61
760.40
655.66
649.33
570.87
573.60
749.03
(4.96%)
(2.86%)
—
21.17
Div yield (avg)%
0.59
0.92
2.90
4.97
4.80
6.97
5.79
8.68
7.77
7.85
18.16
7.77
5.38
50
6.79
Payout ratio%
8.69
7.23
8.15
8.49
5.79
3.73
3.28
2.05
3.99
1.97
27.10
3.28
4.89
65
7.765
Shares (diluted)M
7.357
7.001
6.557
5.984
5.342
5.866
5.625
5.297
4.987
5.087
8.060
(0.97%)
(3.39%)
40
2.25
Buyback yield%
2.55
5.03
6.32
8.31
8.37
8.71
11.48
14.27
14.84
16.65
22.89
14.27
8.54
80
0.152
D/E ratiox
1.790
1.772
1.760
1.864
2.157
2.455
2.508
2.787
2.698
2.734
0.744
2.698
2.306
74
3.636
Enterprise valuekr B
5.572
5.404
4.674
4.044
3.585
3.372
3.014
2.845
3.022
2.901
5.644
(4.15%)
(5.71%)
89
5.124
LT debtkr B
2.511
2.231
2.053
2.061
1.975
1.851
1.979
1.999
1.857
1.775
3.375
(2.11%)
(2.83%)
52
Cost of revenue
4.05%
1.00×
Operating expenses
3.78%
0.97×
Cash and investments
16.20%