8.609
Revenuekr B
7.119
7.310
7.805
8.304
8.519
9.069
9.645
10.17
10.65
10.93
9.457
5.11%
4.76%
52
22.64
Revenue growth%
17.14
18.94
16.76
15.34
13.16
14.24
15.08
13.19
13.67
14.35
27.69
14.24
14.71
13
7.32
Gross margin%
20.40
19.92
21.83
23.97
21.22
21.30
18.78
18.59
17.59
18.72
8.59
18.72
20.16
17
6.14
Operating margin%
10.84
9.79
9.61
9.53
10.78
11.24
12.08
11.11
8.62
8.83
26.98
11.11
10.28
83
27.23
Net margin%
11.79
13.38
16.18
18.48
18.25
19.36
22.31
23.88
21.96
24.47
3.23
22.31
18.92
43
24.92
P/E ratio (avg)x
24.35
27.79
30.84
31.52
36.92
37.96
44.75
52.10
56.03
58.48
37.64
52.10
37.44
86
23.39
EV/EBITx
37.34
38.26
44.24
51.28
51.88
50.00
54.86
59.49
69.58
79.50
32.40
59.49
51.58
7
13.51
FCF yield (avg)%
23.83
23.89
23.93
22.17
24.28
22.92
21.45
20.12
23.01
23.19
23.41
22.92
23.10
29
19.29
FCF margin%
7.21
4.28
2.41
0.84
2.95
3.44
2.56
0.40
0.40
0.40
27.89
0.40
2.49
31
0.261
FCF / Net incomex
1.356
1.239
1.359
1.393
1.461
1.340
1.380
1.329
1.280
1.388
1.410
1.340
1.358
46
11.57
ROIC%
3.65
0.69
0.40
2.99
5.33
3.42
0.50
1.14
3.19
2.67
21.81
2.67
2.83
71
9.50
Return on equity%
16.33
14.77
16.10
16.02
13.18
10.46
11.09
13.43
14.19
14.21
14.25
13.43
14.20
71
26.56
Return on assets%
19.52
16.64
16.61
18.06
17.05
18.48
16.83
15.53
18.32
20.04
15.92
18.32
17.55
18
4.75
EPSkr
2.59
2.67
3.05
3.00
2.96
2.86
2.99
2.87
2.86
2.89
4.90
(0.51%)
1.08%
—
11.61
EPS growth%
11.00
13.86
16.54
14.24
15.75
16.75
15.53
14.69
12.49
15.40
29.15
15.40
15.04
16
1.31
Bookvalue per shkr
8.93
8.77
9.72
9.60
10.09
9.43
9.53
9.44
9.41
9.25
4.35
(1.73%)
1.53%
—
4.54
FCF per sharekr
4.49
4.14
4.26
4.49
5.01
5.34
5.59
6.18
6.37
6.05
4.00
3.85%
3.34%
—
5.35
Dividend per shkr
1.11
1.13
1.01
0.96
0.90
0.98
0.95
0.92
0.80
0.70
0.96
(4.99%)
(5.54%)
—
3.48
Div yield (avg)%
20.78
21.20
22.40
23.44
24.02
25.27
22.47
24.54
23.20
23.55
28.82
23.55
23.32
60
24.71
Payout ratio%
12.96
11.26
13.26
11.85
8.98
6.58
4.18
3.57
6.13
5.88
3.29
5.88
7.78
7
0.605
Shares (diluted)B
0.785
0.850
1.012
1.219
1.258
1.335
1.562
1.522
1.482
1.738
0.611
6.67%
7.98%
12
26.47
Buyback yield%
13.20
11.68
12.80
14.69
14.00
11.53
9.79
8.13
9.80
10.14
2.43
9.80
11.60
40
0.143
D/E ratiox
0.640
0.647
0.623
0.587
0.537
0.502
0.461
0.471
0.538
0.557
1.364
0.502
0.547
52
0.595
Enterprise valuekr B
5.189
5.365
6.039
5.630
5.485
5.427
5.117
4.782
4.784
5.496
0.640
0.04%
1.88%
75
6.141
LT debtkr B
5.494
6.044
5.576
5.990
6.526
6.119
6.212
6.898
7.045
6.920
6.580
1.18%
3.49%
90
Cost of revenue
4.92%
1.02×
Operating expenses
4.52%
0.98×
Goodwill & intangibles
15.31%