14.03
Revenuekr B
14.66
15.23
15.64
16.36
16.99
18.10
18.66
20.02
20.58
22.04
14.66
5.34%
4.89%
94
5.82
Revenue growth%
1.55
0.40
0.40
0.40
0.47
0.40
0.40
2.13
2.17
2.91
8.96
2.13
0.44
20
27.85
Gross margin%
13.38
14.83
12.65
10.12
10.77
10.04
10.80
11.35
9.70
10.06
14.17
10.06
10.78
77
10.00
Operating margin%
2.64
3.46
6.04
8.11
7.69
9.25
8.72
7.66
4.93
5.69
21.56
7.66
6.85
26
8.24
Net margin%
27.71
28.57
29.86
31.04
33.34
34.67
35.75
33.95
31.16
33.37
20.51
33.95
32.25
11
37.39
P/E ratio (avg)x
16.26
17.44
17.89
17.63
20.52
22.33
24.83
28.40
29.28
30.86
30.27
28.40
21.42
45
18.38
EV/EBITx
25.63
26.73
30.15
32.88
34.08
33.95
35.81
34.01
32.40
33.79
19.43
33.95
33.33
5
22.02
FCF yield (avg)%
27.54
30.36
32.15
32.33
30.82
33.06
32.70
30.91
31.49
30.47
8.79
31.49
31.20
74
8.64
FCF margin%
27.10
24.34
23.79
23.49
20.89
20.56
20.31
23.25
24.66
23.73
27.86
23.25
23.61
62
0.751
FCF / Net incomex
1.044
0.992
1.070
1.169
1.011
1.104
0.975
0.847
0.771
0.673
0.278
0.847
1.002
69
16.58
ROIC%
3.53
4.76
6.78
6.02
7.21
4.55
7.50
5.41
6.28
9.23
2.13
6.28
6.15
15
9.38
Return on equity%
25.02
24.62
26.60
25.35
24.20
23.83
25.02
23.68
21.84
23.44
23.23
23.68
24.41
65
8.12
Return on assets%
16.65
16.04
14.73
15.47
16.55
15.29
14.38
14.99
14.32
15.54
5.40
14.99
15.38
44
30.30
EPSkr
9.25
9.87
9.80
9.33
10.31
10.84
10.74
10.25
10.59
9.84
31.82
(0.94%)
1.29%
—
21.95
EPS growth%
3.25
3.32
1.61
2.23
4.96
3.16
2.82
4.20
3.75
5.50
4.10
3.75
3.28
36
7.96
Bookvalue per shkr
13.51
12.86
11.04
10.34
10.32
9.19
10.00
9.94
9.48
8.54
24.22
(3.73%)
(5.39%)
—
35.72
FCF per sharekr
11.42
9.98
9.50
8.41
7.27
7.56
7.02
7.48
6.99
6.78
31.82
(1.39%)
(5.66%)
—
35.55
Dividend per shkr
9.79
8.77
8.84
8.98
8.46
8.38
9.37
9.37
9.41
10.01
38.08
3.40%
(0.19%)
—
26.35
Div yield (avg)%
11.94
11.03
13.27
10.40
8.48
6.77
5.39
6.73
6.42
7.43
22.50
6.73
7.95
78
29.85
Payout ratio%
15.09
13.34
14.06
13.86
16.15
17.44
15.09
12.90
10.87
13.83
12.78
13.83
13.96
34
0.306
Shares (diluted)B
0.540
0.547
0.598
0.606
0.628
0.697
0.757
0.880
0.928
1.096
0.314
11.80%
7.13%
42
24.47
Buyback yield%
10.21
7.49
6.77
5.92
6.68
8.64
10.34
7.74
10.02
11.69
19.07
10.02
8.19
47
0.770
D/E ratiox
0.953
0.974
0.865
0.906
0.900
0.786
0.771
0.709
0.648
0.582
1.227
0.709
0.825
76
9.187
Enterprise valuekr B
18.54
16.48
15.42
13.48
13.52
14.75
15.20
14.30
13.64
14.72
18.87
1.71%
(2.92%)
9
12.85
LT debtkr B
12.75
13.77
15.38
16.32
16.59
19.41
21.21
22.61
22.28
24.94
21.74
8.50%
7.59%
48
Cost of revenue
4.41%
0.95×
Operating expenses
5.53%
1.06×
Property and equipment
21.56%
Cash and investments
17.31%
Goodwill & intangibles
16.93%