0.853
Revenuekr B
1.203
1.234
1.242
1.244
1.235
1.252
1.302
1.345
1.392
1.389
0.872
2.38%
1.42%
38
18.38
Revenue growth%
0.40
0.40
1.66
4.44
5.95
3.46
5.46
6.49
6.55
6.82
22.47
6.49
4.95
45
5.79
Gross margin%
24.90
22.60
24.64
24.49
27.04
26.08
25.41
26.95
24.57
26.29
2.43
26.08
25.15
6
2.76
Operating margin%
27.10
27.76
30.20
31.69
30.50
28.12
26.49
25.98
27.33
29.21
14.99
27.33
27.94
56
21.86
Net margin%
10.12
10.46
8.62
8.94
6.42
6.12
8.97
10.56
12.05
9.98
7.08
9.98
9.48
12
7.241
P/E ratio (avg)x
50.87
52.59
53.81
55.93
55.00
58.73
58.92
65.05
70.09
81.42
37.33
65.05
57.33
87
21.92
EV/EBITx
29.07
27.34
29.74
28.48
27.53
26.12
25.22
25.62
28.82
33.48
16.03
26.12
28.01
74
10.59
FCF yield (avg)%
22.12
19.25
16.61
14.19
13.75
15.96
13.84
13.44
15.13
15.59
4.99
15.13
15.36
27
17.77
FCF margin%
7.27
5.09
4.38
6.50
6.17
7.70
9.55
9.80
7.54
10.09
11.32
9.55
7.41
50
0.600
FCF / Net incomex
0.812
0.800
0.728
0.774
0.682
0.722
0.629
0.687
0.741
0.774
0.863
0.722
0.735
67
6.86
ROIC%
15.60
14.52
13.20
10.72
12.39
11.75
13.53
15.92
14.12
11.34
10.86
13.53
13.36
15
25.52
Return on equity%
13.50
11.78
14.24
13.28
13.39
13.98
13.24
13.02
10.92
10.32
26.45
13.02
13.26
76
17.87
Return on assets%
5.75
7.07
6.88
6.57
8.72
7.03
9.43
10.33
8.10
7.48
8.33
8.10
7.27
69
6.36
EPSkr
9.57
9.67
9.68
10.15
11.09
10.25
10.20
9.12
8.60
9.10
6.79
(3.88%)
0.22%
—
28.59
EPS growth%
30.99
30.40
27.78
26.30
27.81
25.00
22.11
22.57
21.39
22.31
18.47
22.31
25.65
38
8.69
Bookvalue per shkr
9.04
9.02
9.27
10.06
10.37
11.22
12.32
11.13
9.68
9.46
10.95
(1.83%)
(0.39%)
—
3.35
FCF per sharekr
9.55
9.09
9.26
8.94
7.91
7.88
7.59
7.52
7.35
7.17
3.43
(1.95%)
(2.90%)
—
5.06
Dividend per shkr
6.68
6.08
5.72
4.93
4.43
4.48
3.94
3.61
3.36
2.94
3.21
(7.90%)
(8.21%)
—
26.38
Div yield (avg)%
8.65
9.75
9.20
7.05
7.95
7.01
4.53
3.44
4.85
2.39
5.30
4.53
7.03
57
28.10
Payout ratio%
20.87
20.96
23.03
24.62
23.16
23.96
23.06
24.82
23.40
23.74
10.33
23.74
23.28
7
104.2
Shares (diluted)M
98.84
96.05
87.72
94.76
93.34
83.42
91.65
94.68
85.91
81.11
104.6
(2.77%)
(0.83%)
63
8.18
Buyback yield%
19.00
18.39
16.46
15.73
18.06
15.85
15.77
14.63
12.10
9.96
24.14
14.63
15.81
25
1.041
D/E ratiox
0.238
0.256
0.272
0.252
0.277
0.270
0.299
0.331
0.381
0.397
1.457
0.331
0.274
42
258.5
Enterprise valuekr M
373.4
414.2
434.8
417.8
450.5
467.7
524.7
557.0
576.5
627.3
690.3
6.84%
6.16%
42
0.079
LT debtkr B
1.853
1.954
2.114
2.413
2.399
2.704
2.895
3.087
3.263
3.761
0.854
9.41%
8.71%
22
Cost of revenue
1.42%
1.00×
Operating expenses
1.37%
1.00×
Goodwill & intangibles
20.65%
Property and equipment
18.43%