1.946
Revenuekr M
11.35
11.68
11.89
12.16
12.42
12.73
12.94
13.37
13.60
13.47
2.100
1.63%
1.67%
52
3.66
Revenue growth%
24.52
27.45
29.84
30.07
30.00
31.65
29.03
27.38
24.47
24.45
7.78
27.38
28.24
37
10.06
Gross margin%
31.32
32.87
30.94
28.11
27.11
29.76
29.77
27.46
28.14
30.78
12.13
29.76
29.76
92
28.81
Operating margin%
23.08
22.47
21.41
20.27
17.58
16.69
17.38
17.74
16.78
15.34
2.84
16.78
17.66
81
29.27
Net margin%
28.19
29.97
32.81
35.52
34.47
34.06
32.27
29.69
32.08
30.61
16.45
32.08
32.18
14
15.99
P/E ratio (avg)x
27.24
31.86
34.74
36.37
43.50
51.96
57.18
60.83
61.82
71.73
22.95
60.83
47.73
38
8.038
EV/EBITx
17.25
18.85
18.29
17.18
17.39
19.60
19.50
18.96
18.56
20.20
12.50
19.50
18.70
53
24.63
FCF yield (avg)%
25.43
27.08
29.00
27.95
29.18
26.61
29.17
27.30
28.45
26.56
11.80
27.30
27.63
20
24.12
FCF margin%
23.57
20.76
19.48
18.42
21.25
23.84
24.14
26.91
26.31
28.58
20.17
26.31
23.70
9
0.302
FCF / Net incomex
1.247
1.376
1.544
1.642
1.557
1.519
1.421
1.567
1.486
1.613
1.688
1.519
1.531
19
18.40
ROIC%
8.52
8.97
9.17
10.06
8.52
7.54
8.75
10.07
10.31
12.15
2.72
10.07
9.07
60
23.18
Return on equity%
25.64
26.19
23.61
21.63
22.45
25.38
25.52
23.20
23.29
22.62
10.61
23.29
23.45
10
23.13
Return on assets%
0.40
0.94
1.48
2.01
4.30
4.40
3.22
5.47
3.41
1.35
17.62
3.41
2.61
90
50.77
EPSkr
23.63
26.33
30.32
30.54
29.05
33.36
36.54
37.27
38.14
39.50
54.83
6.34%
5.81%
—
13.26
EPS growth%
16.47
19.11
20.81
19.59
20.91
18.49
19.02
16.34
13.69
11.26
3.64
16.34
18.75
6
66.42
Bookvalue per shkr
238.28
284.04
282.96
274.60
288.70
331.72
388.69
454.44
491.39
511.86
78.41
12.13%
9.67%
—
69.32
FCF per sharekr
107.37
115.53
107.57
111.89
118.32
100.56
105.07
101.48
90.81
97.31
50.28
(3.83%)
(1.29%)
—
88.60
Dividend per shkr
128.26
139.12
134.83
154.60
174.33
172.43
194.74
200.99
230.43
219.34
141.71
4.70%
5.88%
—
2.30
Div yield (avg)%
20.92
23.10
21.36
19.44
22.11
21.21
20.90
20.46
18.74
17.49
21.67
20.46
20.91
29
25.92
Payout ratio%
17.66
17.31
17.14
17.00
16.62
18.92
17.54
15.55
14.08
16.07
23.19
16.07
17.07
52
0.144
Shares (diluted)M
0.263
0.318
0.357
0.358
0.379
0.452
0.453
0.501
0.588
0.604
0.148
9.78%
10.23%
9
10.93
Buyback yield%
24.61
23.54
22.35
22.08
23.21
25.36
24.07
22.53
24.67
22.50
18.28
24.07
23.38
38
0.174
D/E ratiox
1.005
1.010
1.108
1.125
1.136
1.066
1.174
1.262
1.385
1.403
1.263
1.262
1.130
49
11.39
Enterprise valuekr M
5.594
5.341
5.347
4.833
4.342
3.782
3.849
3.382
3.574
3.648
17.28
(3.42%)
(5.23%)
44
12.01
LT debtkr M
11.45
13.78
15.68
18.44
20.62
23.24
26.23
30.02
33.18
36.57
7.522
12.14%
13.86%
23
Cost of revenue
1.77%
1.01×
Operating expenses
1.66%
1.00×