1.040
Revenuekr B
0.831
0.880
0.961
1.049
1.118
1.229
1.327
1.435
1.562
1.714
1.098
8.92%
8.52%
18
3.79
Revenue growth%
12.98
13.51
13.35
15.01
15.30
18.27
19.34
20.62
18.12
18.64
2.07
18.64
16.71
83
9.70
Gross margin%
22.64
23.41
21.72
22.37
21.30
21.77
22.77
21.79
21.07
19.30
14.80
21.77
21.78
12
24.24
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.81
3.15
5.12
4.02
4.12
8.38
4.02
0.61
17
14.67
Net margin%
16.25
18.58
21.24
22.87
24.40
21.97
21.53
19.55
19.06
20.78
10.38
20.78
21.01
52
26.93
P/E ratio (avg)x
22.98
23.51
25.39
27.09
32.02
36.12
41.74
43.57
45.85
43.66
31.10
43.57
34.07
69
11.25
EV/EBITx
13.37
11.88
13.01
12.34
12.00
11.49
11.92
13.36
12.03
12.35
37.66
12.03
12.19
52
27.09
FCF yield (avg)%
8.07
8.04
7.97
8.69
7.98
10.01
8.78
8.90
6.57
7.72
14.99
8.78
8.06
36
14.15
FCF margin%
3.34
1.02
1.96
0.40
0.40
3.35
1.37
0.40
1.26
1.23
24.66
1.26
1.24
49
0.995
FCF / Net incomex
0.696
0.672
0.675
0.697
0.817
0.809
0.915
0.981
1.063
1.100
0.976
0.981
0.813
87
28.03
ROIC%
1.71
0.40
0.40
2.86
3.47
4.86
3.73
0.79
0.40
0.40
2.99
0.79
1.25
7
21.81
Return on equity%
1.56
0.40
0.40
0.40
2.69
5.26
2.96
2.57
5.26
5.83
12.89
5.26
2.63
17
7.79
Return on assets%
15.18
12.38
13.00
10.72
12.19
14.78
14.57
16.31
17.28
16.92
6.18
16.31
14.67
41
13.78
EPSkr
6.02
5.67
5.24
5.05
4.56
4.65
4.24
4.38
3.81
4.10
14.99
(2.11%)
(4.14%)
—
8.73
EPS growth%
9.73
8.78
6.81
5.67
8.43
7.58
8.92
10.40
7.82
7.18
24.59
7.82
8.12
69
15.15
Bookvalue per shkr
15.50
13.87
13.71
14.66
12.58
13.42
12.92
12.46
12.72
13.44
6.49
1.33%
(2.68%)
—
10.16
FCF per sharekr
7.98
7.40
6.45
6.01
5.46
5.34
5.70
6.13
6.38
5.56
24.57
0.39%
(3.77%)
—
7.66
Dividend per shkr
36.97
43.62
51.45
56.99
64.22
73.20
79.24
82.45
93.30
101.40
21.29
9.57%
11.92%
—
17.93
Div yield (avg)%
5.84
4.38
3.48
1.09
2.44
0.40
1.22
0.91
0.40
2.55
11.11
0.91
1.83
61
7.00
Payout ratio%
17.24
15.38
18.06
16.43
14.74
15.62
17.52
20.17
19.36
20.79
27.29
19.36
17.38
62
27.19
Shares (diluted)M
22.00
19.67
21.67
20.45
19.76
19.32
18.36
19.97
19.90
21.60
27.19
1.80%
(0.67%)
20
25.16
Buyback yield%
11.54
13.92
10.97
8.76
7.89
6.09
4.03
1.48
0.40
0.40
20.76
1.48
6.99
15
0.424
D/E ratiox
1.201
1.072
1.160
1.154
1.250
1.240
1.331
1.357
1.294
1.391
1.452
1.331
1.245
81
1.278
Enterprise valuekr B
0.583
0.675
0.704
0.758
0.769
0.869
0.972
1.095
1.070
1.094
1.248
7.31%
6.67%
94
1,156
LT debtkr M
240.6
250.2
245.3
261.9
256.9
301.7
339.7
390.9
404.6
450.2
450.7
11.87%
6.99%
68
Cost of revenue
8.62%
1.01×
Operating expenses
7.37%
0.90×
Goodwill & intangibles
16.22%