1.291
Revenuekr B
3.319
3.441
3.562
3.652
3.646
3.695
3.694
3.699
3.797
3.909
1.402
1.40%
1.76%
28
4.70
Revenue growth%
1.95
4.63
1.81
1.97
0.40
0.40
2.33
0.92
2.68
1.16
27.21
1.16
1.88
62
4.99
Gross margin%
33.10
30.13
29.67
31.65
34.06
33.80
36.26
38.07
37.74
40.24
21.62
37.74
33.93
59
19.11
Operating margin%
30.13
32.70
29.95
27.07
26.87
24.81
25.16
24.20
26.07
24.85
18.25
24.85
26.47
68
3.21
Net margin%
15.07
13.89
12.90
10.15
8.31
6.67
6.49
3.76
4.68
3.89
11.24
4.68
7.49
51
15.15
P/E ratio (avg)x
9.829
11.10
12.36
13.04
13.14
15.05
17.25
20.11
19.44
20.88
20.92
19.44
14.10
21
24.88
EV/EBITx
22.69
23.30
23.74
24.66
29.63
35.85
38.44
41.57
50.23
58.48
28.31
41.57
32.74
75
22.65
FCF yield (avg)%
29.45
28.90
26.50
28.79
29.25
29.26
28.30
27.09
24.53
23.52
17.05
27.09
28.54
72
25.20
FCF margin%
8.12
10.89
12.08
12.59
11.58
11.93
9.54
7.64
7.00
6.62
5.38
7.64
10.22
45
0.946
FCF / Net incomex
0.208
0.212
0.195
0.217
0.218
0.224
0.248
0.259
0.267
0.271
0.924
0.259
0.221
14
14.42
ROIC%
25.28
27.99
30.87
29.08
30.91
33.43
34.89
37.15
35.21
35.13
21.84
35.13
32.17
15
4.58
Return on equity%
21.44
21.58
20.54
18.00
15.76
14.62
11.93
11.41
9.77
12.20
21.82
11.93
15.19
10
23.93
Return on assets%
5.46
4.16
2.08
0.92
3.55
4.26
5.76
5.73
8.21
11.00
18.76
5.76
4.86
14
3.33
EPSkr
4.55
4.57
4.54
4.12
3.67
3.39
2.98
2.61
2.41
2.56
3.58
(6.91%)
(4.67%)
—
24.28
EPS growth%
19.95
20.25
21.90
20.26
18.19
18.76
16.50
19.37
19.51
20.20
16.78
19.37
19.73
47
3.79
Bookvalue per shkr
2.17
1.85
1.68
1.51
1.42
1.35
1.34
1.25
1.24
1.33
3.02
(1.34%)
(5.35%)
—
2.41
FCF per sharekr
4.01
4.56
4.28
4.46
4.79
4.80
4.59
5.11
4.80
4.90
3.10
0.44%
3.42%
—
2.45
Dividend per shkr
2.89
3.30
3.42
3.76
4.37
4.86
4.74
4.93
4.97
4.90
2.36
2.32%
6.39%
—
22.02
Div yield (avg)%
18.09
17.62
16.19
17.82
15.99
16.54
15.42
15.52
18.30
20.32
15.13
16.54
17.08
39
8.06
Payout ratio%
22.57
22.55
23.15
20.23
18.15
15.39
15.48
16.32
14.23
15.90
3.74
15.48
17.23
24
0.481
Shares (diluted)B
0.719
0.780
0.852
1.003
1.031
1.141
1.200
1.322
1.397
1.602
0.474
9.22%
9.46%
85
20.47
Buyback yield%
4.61
5.01
2.26
0.40
0.40
0.40
0.40
0.91
1.24
0.57
17.20
0.57
0.74
29
0.353
D/E ratiox
1.464
1.542
1.623
1.700
1.648
1.840
1.961
2.116
2.073
2.088
0.558
2.073
1.770
34
3.084
Enterprise valuekr B
1.960
2.134
2.201
2.292
2.227
2.068
2.320
2.279
2.421
2.419
0.941
1.67%
2.03%
16
2.938
LT debtkr B
1.181
1.047
1.020
0.965
0.877
0.794
0.761
0.789
0.783
0.795
1.384
(1.95%)
(4.11%)
61
Cost of revenue
1.79%
1.00×
Operating expenses
0.90%
0.92×