0.799
Revenuekr B
0.493
0.547
0.592
0.645
0.694
0.752
0.812
0.903
0.998
1.083
0.874
9.31%
8.92%
9
19.94
Revenue growth%
20.50
21.52
20.94
21.72
20.81
22.01
22.05
24.33
25.68
25.92
26.22
24.33
21.86
64
18.13
Gross margin%
24.16
23.79
23.66
25.43
22.47
24.00
22.47
21.81
19.93
22.90
17.21
22.47
23.28
92
15.34
Operating margin%
13.66
13.07
14.36
17.18
18.11
19.86
22.19
22.76
23.98
22.34
22.02
22.34
18.99
7
3.59
Net margin%
11.88
8.90
7.53
4.61
2.97
4.34
6.06
6.59
8.98
9.64
24.29
6.59
7.06
75
10.96
P/E ratio (avg)x
16.45
16.11
16.32
15.31
14.08
15.33
15.59
14.84
14.59
15.47
34.86
15.33
15.40
35
32.59
EV/EBITx
33.41
30.93
32.46
29.69
29.00
32.07
29.96
26.77
23.62
21.33
29.55
26.77
29.83
54
11.80
FCF yield (avg)%
7.44
7.19
6.36
6.86
8.88
7.54
8.57
10.12
8.28
8.50
10.09
8.50
7.91
43
2.75
FCF margin%
31.14
29.25
29.13
26.59
28.25
28.77
28.62
25.87
24.09
25.03
9.12
25.87
28.44
48
1.030
FCF / Net incomex
1.488
1.415
1.387
1.461
1.413
1.490
1.603
1.601
1.715
1.838
0.926
1.603
1.489
86
22.69
ROIC%
20.42
22.21
22.84
21.83
23.38
25.27
26.34
25.58
28.36
26.37
14.31
26.34
24.33
95
16.05
Return on equity%
2.02
0.40
1.52
2.96
5.15
6.52
7.32
9.21
6.83
8.66
28.67
7.32
5.83
48
14.52
Return on assets%
23.95
24.39
22.29
23.98
21.33
23.72
24.01
21.24
22.79
20.29
23.42
22.79
23.25
54
25.99
EPSkr
29.30
30.15
32.45
35.08
40.19
46.22
48.61
46.59
51.72
53.77
27.75
6.00%
6.62%
—
11.17
EPS growth%
12.19
15.07
15.47
15.40
16.61
15.99
17.93
20.55
19.05
20.96
29.67
19.05
16.30
83
7.29
Bookvalue per shkr
44.08
42.14
41.39
45.61
48.00
49.93
55.41
56.52
60.79
65.05
10.33
6.27%
4.01%
—
15.28
FCF per sharekr
14.03
15.22
13.79
14.98
16.53
17.24
18.97
18.65
16.24
16.56
33.61
0.04%
1.47%
—
8.70
Dividend per shkr
9.76
10.34
11.44
11.71
11.59
12.88
12.03
13.61
14.37
14.00
24.51
3.85%
3.41%
—
8.45
Div yield (avg)%
2.28
1.86
3.86
2.67
0.40
2.86
0.40
0.40
2.74
0.48
14.77
0.48
2.07
53
19.83
Payout ratio%
20.73
20.21
19.94
22.20
24.10
25.28
25.47
24.95
25.19
23.02
2.57
25.19
23.56
52
24.07
Shares (diluted)M
29.34
30.21
32.35
34.13
32.85
38.91
43.43
47.47
54.41
63.38
23.83
14.05%
7.96%
58
23.22
Buyback yield%
17.42
16.34
14.29
11.87
11.38
13.00
12.78
10.12
10.82
13.52
29.97
12.78
12.89
47
0.781
D/E ratiox
0.649
0.629
0.608
0.612
0.696
0.729
0.798
0.864
0.843
0.914
1.102
0.843
0.713
92
0.048
Enterprise valuekr B
0.898
0.859
0.909
0.968
1.043
1.192
1.353
1.555
1.491
1.692
0.191
10.16%
7.14%
59
370.4
LT debtkr M
61.80
62.56
57.36
58.70
55.92
61.56
67.57
76.40
80.70
79.80
366.6
7.37%
1.62%
78
Cost of revenue
9.42%
1.05×
Operating expenses
8.20%
0.94×