5.959
Revenuekr B
15.57
16.18
16.31
16.92
17.60
18.35
18.61
19.33
19.49
20.08
6.360
2.67%
3.04%
15
13.06
Revenue growth%
18.60
17.41
18.81
16.38
14.71
13.23
14.62
16.81
14.20
13.18
28.55
14.20
15.55
76
5.24
Gross margin%
5.60
4.08
3.98
6.71
7.97
5.48
5.01
6.52
8.62
11.04
6.53
6.52
6.06
79
5.85
Operating margin%
23.03
24.64
24.23
25.33
26.85
25.26
22.72
24.74
27.15
30.02
7.10
25.26
25.00
87
25.91
Net margin%
25.86
26.79
28.36
30.10
29.77
30.68
33.38
31.96
31.09
30.66
20.32
31.09
30.38
20
16.22
P/E ratio (avg)x
44.20
48.71
55.35
51.52
50.12
56.17
62.23
67.61
64.08
71.15
31.03
64.08
55.76
57
27.31
EV/EBITx
24.20
25.42
23.15
26.05
25.17
24.41
22.24
22.42
23.80
23.46
17.34
23.46
24.00
34
24.83
FCF yield (avg)%
19.90
20.03
20.01
17.11
18.21
19.83
17.94
16.61
16.45
13.46
26.75
16.61
18.08
64
20.82
FCF margin%
8.21
8.18
5.27
4.55
6.23
4.67
7.12
6.29
7.99
10.70
10.64
7.12
6.71
62
1.697
FCF / Net incomex
1.852
1.908
2.081
2.090
2.102
2.214
2.356
2.572
2.308
2.149
0.407
2.308
2.126
60
24.15
ROIC%
27.34
26.38
25.81
26.02
25.72
27.30
24.87
26.76
28.93
27.27
26.33
27.27
26.57
27
19.83
Return on equity%
7.25
7.15
8.17
9.29
12.15
15.03
16.16
13.47
15.52
15.47
2.08
15.47
12.81
43
18.65
Return on assets%
24.34
26.31
26.15
23.94
22.93
24.40
25.59
27.45
25.52
22.62
28.01
25.52
24.96
16
5.78
EPSkr
7.80
8.51
8.54
8.97
9.11
9.60
9.78
8.64
8.29
7.53
6.09
(3.73%)
0.16%
—
28.97
EPS growth%
27.49
25.82
28.29
25.64
23.93
24.52
22.08
20.99
23.23
21.30
15.82
22.08
24.22
71
7.45
Bookvalue per shkr
10.99
10.97
11.76
10.70
11.75
13.16
12.44
11.47
10.40
11.73
11.82
(0.03%)
1.10%
—
10.55
FCF per sharekr
7.69
6.88
7.50
6.58
7.14
7.87
8.24
8.23
8.69
7.65
6.69
1.38%
(1.11%)
—
11.76
Dividend per shkr
12.58
13.60
13.16
15.34
17.24
17.37
16.42
18.40
18.36
19.86
5.43
2.87%
4.46%
—
20.37
Div yield (avg)%
10.67
12.93
12.50
15.33
15.54
17.02
18.06
17.27
16.15
16.86
7.20
17.02
15.84
12
24.34
Payout ratio%
4.02
6.79
8.90
8.25
9.13
7.60
7.79
9.25
7.86
9.01
18.44
7.86
8.05
44
0.688
Shares (diluted)B
1.086
1.006
1.047
0.963
1.026
0.945
0.997
1.083
1.160
1.162
0.686
2.53%
1.36%
14
20.91
Buyback yield%
6.05
6.60
7.79
7.58
8.66
10.17
12.59
12.17
12.43
14.02
19.12
12.43
9.42
83
1.311
D/E ratiox
2.101
2.468
2.717
2.943
3.351
4.023
4.283
5.009
5.300
5.274
0.452
5.009
3.687
71
9.447
Enterprise valuekr B
7.702
7.653
8.695
8.148
8.747
9.562
9.012
9.524
10.84
10.71
1.382
4.13%
4.50%
15
17.21
LT debtkr B
19.45
19.32
18.47
19.90
18.04
19.51
22.11
21.38
20.51
19.06
2.542
1.10%
0.90%
77
Cost of revenue
2.91%
0.99×
Operating expenses
4.22%
1.12×
Property and equipment
18.51%
Goodwill & intangibles
17.53%