11.93
Revenuekr B
28.13
28.27
28.46
28.25
28.11
28.66
28.49
29.31
29.45
30.00
13.28
1.31%
0.48%
17
11.82
Revenue growth%
6.42
6.71
6.84
7.46
4.83
2.79
5.75
7.09
5.65
4.35
4.59
5.65
6.08
62
22.64
Gross margin%
13.62
15.51
15.99
16.52
18.98
20.35
22.56
21.80
23.86
25.26
8.04
22.56
19.67
85
20.75
Operating margin%
10.45
12.98
11.73
10.97
11.04
8.60
11.49
12.07
12.49
10.15
28.97
11.49
11.26
27
22.35
Net margin%
2.98
4.63
7.34
9.34
10.10
8.49
10.62
8.52
8.65
8.68
23.65
8.65
8.58
76
26.25
P/E ratio (avg)x
16.41
17.82
20.45
21.29
23.83
27.33
28.93
31.76
33.61
38.33
14.29
31.76
25.58
45
23.77
EV/EBITx
46.17
50.17
59.09
63.29
70.53
77.06
90.88
90.17
97.66
104.1
8.815
90.88
73.80
19
15.97
FCF yield (avg)%
18.11
17.34
16.14
19.12
19.51
21.83
23.59
23.25
25.99
26.45
17.88
23.59
20.67
80
24.21
FCF margin%
9.34
9.78
9.46
8.05
10.78
13.03
12.87
12.88
13.96
13.52
9.80
13.03
11.82
35
0.407
FCF / Net incomex
1.750
2.065
2.346
2.359
2.755
3.201
3.302
3.684
4.221
4.941
1.251
3.684
2.978
19
9.34
ROIC%
12.76
13.43
11.39
8.82
10.84
10.75
9.94
7.58
5.07
4.96
25.82
7.58
10.34
81
11.84
Return on equity%
6.61
5.22
6.42
6.71
5.62
5.62
5.68
8.04
10.66
8.88
4.16
8.04
6.51
36
9.11
Return on assets%
32.13
30.87
32.63
33.10
35.64
33.85
34.26
32.92
30.30
32.51
12.59
32.92
32.77
49
14.71
EPSkr
5.15
4.66
4.22
3.82
4.02
3.75
3.43
3.14
3.19
3.44
15.28
(3.10%)
(4.94%)
—
26.80
EPS growth%
8.31
5.53
3.71
0.76
3.06
3.66
5.41
4.39
2.30
2.71
15.83
3.66
3.69
66
2.89
Bookvalue per shkr
7.61
7.87
8.13
9.14
9.51
10.43
10.49
11.56
10.83
11.05
9.24
3.05%
2.72%
—
15.61
FCF per sharekr
10.23
9.72
11.20
11.68
12.99
14.32
14.58
17.17
17.05
18.77
3.26
7.64%
6.47%
—
5.97
Dividend per shkr
8.34
7.68
8.15
7.72
8.59
8.66
7.74
8.18
7.46
7.45
14.93
(2.80%)
(1.19%)
—
21.92
Div yield (avg)%
7.59
8.84
5.96
6.88
8.41
10.35
8.96
10.07
10.11
10.84
27.81
10.11
8.90
18
9.87
Payout ratio%
16.44
14.81
13.92
12.53
10.57
12.70
14.55
12.51
10.42
11.18
16.78
12.51
12.61
84
2.004
Shares (diluted)B
2.516
2.675
3.097
2.978
3.501
4.131
4.918
4.959
4.926
5.167
1.943
8.10%
7.46%
89
25.83
Buyback yield%
13.24
13.49
14.94
17.47
15.24
13.57
13.26
11.73
8.73
9.52
19.67
11.73
13.37
32
0.247
D/E ratiox
0.922
1.012
1.053
1.215
1.197
1.264
1.266
1.216
1.318
1.341
0.224
1.266
1.215
13
32.40
Enterprise valuekr B
8.093
8.493
7.756
7.327
6.494
7.124
6.755
7.372
7.998
8.015
35.03
4.30%
(0.38%)
31
20.01
LT debtkr B
17.90
16.69
18.48
19.95
20.91
23.24
23.93
26.41
30.79
32.65
9.250
9.32%
5.50%
84
Cost of revenue
0.75%
1.03×
Operating expenses
0.09%
0.96×
Goodwill & intangibles
20.01%
Cash and investments
16.36%