11.06
Revenuekr M
39.32
38.95
39.60
39.43
38.97
39.07
39.14
39.63
38.98
11.85
12.00
(0.23%)
(0.35%)
53
22.40
Revenue growth%
16.35
18.59
21.30
20.29
22.17
24.00
25.87
25.66
26.66
15.86
16.82
25.66
21.74
16
9.57
Gross margin%
33.56
35.91
36.12
33.22
35.16
33.97
33.59
35.57
36.31
3.36
25.30
35.16
35.37
29
20.30
Operating margin%
11.57
11.15
13.90
12.47
13.74
12.96
15.20
17.91
16.21
2.58
5.82
15.20
13.35
59
19.04
Net margin%
6.44
8.78
7.38
4.50
6.98
6.75
5.27
7.63
10.48
21.90
6.70
6.98
7.17
83
13.35
P/E ratio (avg)x
26.24
25.18
27.17
27.24
30.19
34.63
31.95
34.40
38.02
28.25
25.58
34.40
28.72
81
18.09
EV/EBITx
12.75
13.34
12.92
15.09
14.80
15.55
15.61
16.72
16.25
28.96
37.62
15.61
14.95
16
9.98
FCF yield (avg)%
3.39
5.33
4.35
4.78
7.03
5.18
6.16
8.68
9.86
7.57
24.48
7.03
5.26
37
29.98
FCF margin%
26.62
29.21
27.09
26.58
28.39
26.85
29.46
31.02
28.65
16.01
22.09
28.65
28.24
66
0.690
FCF / Net incomex
0.283
0.255
0.271
0.230
0.202
0.195
0.211
0.220
0.193
1.403
0.455
0.202
0.225
63
24.59
ROIC%
14.95
13.69
12.29
10.52
11.16
9.25
8.64
6.76
5.00
3.54
24.08
8.64
10.84
29
25.72
Return on equity%
17.95
15.24
16.90
15.03
16.39
19.07
20.38
18.82
17.08
17.64
9.81
18.82
17.51
10
24.93
Return on assets%
10.97
8.20
11.06
11.72
13.89
16.07
14.09
12.97
12.27
20.27
28.78
13.89
12.00
74
392.27
EPSkr
236.77
240.33
238.38
232.86
198.11
208.44
200.31
178.62
186.45
409.33
440.76
(4.35%)
(3.64%)
—
21.73
EPS growth%
4.45
2.51
2.26
4.54
4.51
4.81
6.02
7.89
5.91
13.54
17.43
5.91
4.53
65
271.31
Bookvalue per shkr
684.26
752.04
799.67
750.88
671.38
637.57
674.22
594.98
616.84
759.68
715.11
(3.86%)
—
—
220.54
FCF per sharekr
763.20
745.24
757.20
844.79
993.83
1,001
1,014
1,122
1,203
401.94
202.10
7.32%
5.85%
—
592.43
Dividend per shkr
424.29
433.74
402.92
406.64
375.73
395.36
380.88
347.46
332.14
553.47
224.13
(3.97%)
(2.16%)
—
8.05
Div yield (avg)%
23.08
22.11
23.99
24.85
22.73
22.75
20.52
17.75
15.56
25.69
3.47
20.52
22.74
54
25.77
Payout ratio%
9.01
8.59
8.20
5.30
5.06
4.01
4.66
2.70
0.40
10.18
18.31
4.01
5.18
39
0.051
Shares (diluted)M
0.096
0.103
0.120
0.142
0.143
0.168
0.170
0.201
0.205
0.052
0.051
7.58%
9.75%
34
18.26
Buyback yield%
9.42
7.56
10.41
13.26
15.31
14.16
13.97
14.40
16.61
19.90
7.64
14.40
13.61
10
0.340
D/E ratiox
0.577
0.593
0.649
0.763
0.897
0.909
1.032
1.176
1.383
1.275
0.197
1.032
0.830
6
27.31
Enterprise valuekr M
35.09
37.08
40.62
38.31
37.61
35.60
38.84
39.52
40.53
4.133
16.87
1.13%
1.06%
46
36.20
LT debtkr M
13.16
14.65
13.58
14.33
13.80
15.41
14.44
15.33
16.20
9.259
12.28
2.49%
0.86%
42
Cost of revenue
(0.38%)
1.00×
Operating expenses
0.19%
1.06×
Property and equipment
16.84%
Spread over hurdle
(1.78%)