12.42
Revenuekr B
10.51
10.80
11.11
11.18
11.19
11.39
11.53
11.50
11.39
11.78
13.38
1.04%
1.48%
20
18.76
Revenue growth%
19.80
21.49
20.67
22.78
24.48
22.10
22.52
25.50
24.87
24.28
3.41
24.28
22.65
42
29.35
Gross margin%
0.40
0.40
0.40
0.40
1.42
0.40
0.56
2.08
0.40
2.37
3.57
0.56
0.40
11
10.83
Operating margin%
23.17
26.00
27.43
27.38
25.07
22.94
23.32
23.38
26.37
27.82
4.08
23.38
25.54
67
8.95
Net margin%
22.62
23.68
21.80
24.29
26.84
24.98
25.40
25.61
23.29
21.48
7.83
24.98
23.98
17
37.23
P/E ratio (avg)x
25.28
28.01
30.34
33.64
38.94
42.58
43.64
45.58
46.54
51.84
11.24
45.58
40.76
76
29.30
EV/EBITx
46.78
47.91
50.57
58.90
66.89
68.77
69.67
76.51
77.32
82.85
8.453
76.51
67.83
60
16.14
FCF yield (avg)%
7.86
7.32
7.52
7.80
10.34
13.15
11.01
13.49
13.76
11.24
14.80
13.15
10.68
20
26.81
FCF margin%
7.05
8.72
9.61
9.48
11.06
13.94
14.52
13.31
12.38
10.76
15.40
13.31
10.91
72
1.340
FCF / Net incomex
1.644
1.938
1.919
2.205
2.341
2.487
2.651
2.597
2.628
2.667
1.187
2.628
2.414
51
26.24
ROIC%
9.75
8.41
7.17
7.45
8.02
7.44
6.19
6.90
4.41
6.61
18.68
6.61
7.30
31
3.31
Return on equity%
10.79
10.60
8.34
10.93
8.71
8.63
7.28
5.10
6.63
7.50
11.58
7.28
8.49
49
17.33
Return on assets%
15.59
14.00
16.04
18.78
19.52
20.13
19.61
18.08
20.19
21.75
9.40
20.13
19.15
53
1.97
EPSkr
1.88
1.95
2.12
2.39
2.37
2.25
2.25
2.41
2.61
2.50
2.20
1.09%
3.25%
—
24.67
EPS growth%
7.74
6.70
5.87
6.75
7.95
5.31
7.73
6.36
8.28
10.86
3.48
7.73
7.24
24
1.50
Bookvalue per shkr
3.45
4.05
4.82
5.51
5.57
5.39
6.07
6.56
6.67
6.92
1.17
4.44%
7.46%
—
4.45
FCF per sharekr
7.30
8.05
7.97
8.07
8.30
9.58
11.24
12.33
14.90
17.72
4.13
16.38%
10.89%
—
2.29
Dividend per shkr
2.40
2.48
2.20
2.18
1.93
1.79
1.60
1.74
1.69
1.84
1.94
(1.03%)
(3.60%)
—
3.20
Div yield (avg)%
22.10
22.64
20.52
23.24
20.70
22.54
25.08
23.71
22.40
24.32
2.09
23.71
22.59
62
11.50
Payout ratio%
16.55
14.36
16.67
18.80
21.63
20.37
17.76
17.70
19.91
22.77
16.94
19.91
18.28
7
1.143
Shares (diluted)B
1.710
1.740
2.009
2.165
2.170
2.541
2.607
2.734
2.796
2.779
1.173
5.08%
6.58%
64
7.19
Buyback yield%
29.19
32.17
31.38
32.94
33.05
35.65
35.79
33.49
32.25
30.38
28.84
33.49
32.60
83
1.740
D/E ratiox
1.489
1.394
1.506
1.564
1.654
1.500
1.550
1.408
1.501
1.547
1.195
1.501
1.504
49
2.290
Enterprise valuekr B
4.937
5.699
5.785
5.882
5.700
6.072
6.985
8.154
7.733
9.068
10.12
9.73%
7.98%
92
8.488
LT debtkr B
13.19
11.93
12.57
14.07
13.41
15.01
14.23
14.24
14.20
14.11
12.45
1.03%
1.02%
88
Cost of revenue
1.44%
1.00×
Operating expenses
1.01%
0.95×
Property and equipment
21.61%
Cash and investments
16.12%