0.322
Revenuekr B
2.145
2.238
2.290
2.380
2.417
2.523
2.556
2.597
2.642
2.635
0.342
1.75%
2.48%
83
7.86
Revenue growth%
19.58
17.64
16.55
14.91
16.69
15.83
13.00
14.89
13.33
10.64
8.43
13.33
15.37
14
10.96
Gross margin%
29.90
31.70
33.61
35.48
35.78
33.47
30.64
28.20
29.77
31.71
7.42
30.64
31.70
86
21.29
Operating margin%
8.78
7.89
8.94
7.40
9.57
12.53
10.36
12.77
12.13
12.58
23.50
12.53
9.97
18
25.74
Net margin%
16.70
15.60
16.47
14.65
14.48
15.09
17.27
17.71
19.73
21.61
10.50
17.71
16.58
10
33.26
P/E ratio (avg)x
28.74
29.24
35.42
41.78
44.91
49.86
60.35
67.04
69.60
74.70
29.31
67.04
47.38
62
32.22
EV/EBITx
12.62
14.67
16.80
19.46
19.71
19.80
19.84
19.71
20.41
20.58
29.90
19.84
19.71
14
26.26
FCF yield (avg)%
25.04
25.09
24.56
26.59
26.54
29.29
30.62
29.78
29.99
30.51
29.01
29.99
27.94
14
28.89
FCF margin%
31.60
29.10
30.10
29.01
29.36
26.45
24.58
25.31
22.67
22.10
12.36
24.58
27.73
64
0.932
FCF / Net incomex
1.656
1.545
1.701
1.732
1.633
1.792
1.984
1.995
2.081
2.053
1.739
1.995
1.762
9
17.77
ROIC%
29.72
28.14
27.94
29.38
27.89
30.39
33.29
34.11
34.58
34.56
17.96
34.11
30.05
57
21.35
Return on equity%
8.73
9.53
8.48
8.69
8.26
8.86
9.94
9.43
12.03
12.60
11.31
9.94
9.15
27
22.35
Return on assets%
11.57
11.60
12.23
10.93
10.74
12.20
9.36
10.54
12.99
12.62
14.16
12.20
11.59
21
2.10
EPSkr
1.71
1.80
1.87
1.70
1.86
1.72
1.66
1.57
1.63
1.67
2.20
(2.08%)
(1.12%)
—
20.56
EPS growth%
23.24
22.78
23.52
26.51
27.75
28.06
25.86
28.74
31.68
31.41
20.33
28.74
27.13
21
2.80
Bookvalue per shkr
6.57
6.69
6.84
7.61
7.94
8.63
8.56
9.17
10.59
11.86
4.22
8.35%
6.81%
—
0.94
FCF per sharekr
3.55
3.93
3.84
3.64
3.91
4.44
4.30
4.33
4.51
4.38
4.42
2.29%
2.23%
—
2.21
Dividend per shkr
3.82
3.62
3.37
3.83
3.90
3.72
3.96
4.35
4.25
4.64
2.99
3.52%
1.60%
—
7.66
Div yield (avg)%
17.67
20.35
22.49
22.30
23.01
23.51
23.33
22.22
20.07
22.07
21.31
22.22
22.26
93
29.20
Payout ratio%
13.02
14.29
14.62
16.78
16.26
13.96
15.39
14.83
13.67
12.67
20.14
13.96
14.45
66
0.371
Shares (diluted)B
0.800
0.948
0.957
0.964
1.082
1.145
1.125
1.254
1.375
1.626
0.356
8.50%
9.25%
61
27.75
Buyback yield%
9.35
8.98
6.70
8.62
10.43
10.99
13.07
15.47
14.56
15.16
15.82
14.56
10.71
90
0.293
D/E ratiox
0.180
0.195
0.193
0.203
0.201
0.202
0.216
0.208
0.224
0.231
0.412
0.216
0.202
69
1.241
Enterprise valuekr B
1.350
1.354
1.346
1.516
1.715
1.750
1.612
1.768
2.026
2.140
0.466
4.53%
5.40%
63
2.037
LT debtkr B
1.803
1.933
1.902
1.762
1.558
1.554
1.735
1.911
1.773
1.620
1.810
0.78%
(0.35%)
7
Cost of revenue
2.70%
1.02×
Operating expenses
2.07%
0.96×