6.499
Revenuekr B
8.714
8.785
8.951
8.813
8.879
8.713
8.827
8.693
8.608
8.717
7.207
(0.37%)
0.18%
78
2.70
Revenue growth%
2.29
4.98
7.46
5.28
4.28
2.94
3.35
4.61
4.37
3.94
12.37
3.94
4.32
40
12.94
Combined R.%
84.93
87.85
86.55
85.49
86.39
85.49
86.85
87.22
87.77
87.19
26.12
87.19
86.70
65
15.22
Operating margin%
0.40
0.40
2.70
4.77
2.30
0.40
0.66
0.40
3.26
5.20
2.75
0.66
1.48
46
25.94
Net margin%
7.78
10.52
8.20
9.89
9.78
8.93
5.98
6.83
5.19
3.15
22.25
5.98
7.99
54
25.08
P/E ratio (avg)x
22.36
24.13
22.92
20.37
21.53
19.80
18.71
16.20
15.54
14.50
14.86
16.20
20.09
35
34.87
P/TBVx
22.71
21.77
20.43
22.02
22.30
23.10
21.43
21.84
22.14
25.06
14.57
22.14
22.08
74
17.95
P/Bx
23.21
23.45
24.87
28.97
28.58
28.84
33.53
35.29
40.70
45.06
18.53
35.29
28.90
48
28.71
Prem. grth%
5.99
4.99
5.48
3.85
6.27
7.26
9.43
9.67
10.88
12.86
4.80
9.67
6.77
48
14.89
Invest. yld%
24.18
24.95
26.80
27.90
29.03
27.52
30.18
27.33
28.68
29.14
19.48
28.68
27.71
33
6.26
BVPS grth%
3.51
0.53
2.96
3.37
5.87
4.63
2.26
2.67
4.90
2.19
6.21
2.67
3.17
75
4.05
Return on equity%
14.52
17.06
18.79
20.81
18.15
15.67
17.07
18.43
20.66
18.32
19.66
18.32
18.24
69
19.10
Return on assets%
11.43
13.39
11.24
12.38
10.52
8.50
9.10
6.65
5.92
8.40
15.07
8.40
9.81
55
6.52
EPSkr
16.42
18.33
18.51
19.19
21.19
21.53
21.34
20.28
21.05
24.14
7.01
2.64%
4.69%
—
17.26
EPS growth%
8.66
9.37
10.41
7.95
7.81
6.13
6.78
5.33
4.04
4.95
2.19
5.33
7.30
50
9.94
Bookvalue per shkr
4.59
4.85
5.87
5.77
5.91
6.58
7.42
8.00
8.85
10.35
3.41
11.86%
8.68%
—
4.61
TBV/shkr
4.66
4.68
4.73
4.48
3.94
3.72
3.23
3.37
3.21
3.17
6.06
(4.29%)
(4.49%)
—
9.35
Dividend per shkr
9.11
8.38
9.18
8.73
7.73
8.34
8.01
7.71
7.22
6.63
3.37
(3.02%)
(3.11%)
—
6.19
Div yield (avg)%
12.83
11.93
10.06
7.79
4.94
5.91
7.99
7.51
10.18
10.80
25.65
7.99
9.03
17
11.08
Payout ratio%
11.54
11.28
10.36
8.59
8.73
9.93
11.57
10.16
11.66
12.47
22.94
11.57
10.82
87
1.172
Shares (diluted)B
1.228
1.149
1.318
1.390
1.286
1.347
1.537
1.466
1.457
1.585
1.137
4.26%
2.45%
89
22.44
Buyback yield%
31.27
30.99
28.39
25.67
24.63
26.41
29.04
30.17
31.52
29.68
19.58
29.68
29.36
9
0.934
D/E ratiox
0.221
0.216
0.223
0.237
0.250
0.223
0.235
0.206
0.212
0.206
1.151
0.212
0.222
48
5.463
Assetskr B
8.425
9.174
10.12
10.41
11.59
12.68
13.62
14.71
15.53
16.68
0.987
7.56%
7.93%
56
9.046
LT debtkr B
2.563
2.580
2.569
2.715
2.767
2.862
2.712
2.375
2.495
2.620
8.351
(1.09%)
(0.93%)
80
Claims and benefits
0.05%
0.99×
Spread over hurdle
25.69%