1.216
Revenuekr B
1.299
1.379
1.405
1.478
1.570
1.658
1.690
1.738
1.766
1.800
1.348
2.77%
3.61%
11
16.21
Revenue growth%
8.06
6.63
7.36
8.45
10.76
9.31
8.37
6.28
7.34
4.72
20.90
7.34
7.71
38
2.52
Gross margin%
7.27
8.70
11.34
10.90
8.40
9.19
9.12
11.57
11.56
9.76
5.12
9.76
9.47
10
24.57
Operating margin%
10.63
8.82
7.77
9.83
12.72
13.57
14.22
14.58
16.22
13.64
12.19
14.22
13.14
47
27.27
Net margin%
13.80
15.06
16.14
18.83
17.89
19.57
20.71
18.85
17.33
15.59
19.74
18.85
17.61
40
25.33
P/E ratio (avg)x
38.76
39.87
44.93
47.87
44.53
49.57
55.92
57.30
58.92
64.06
14.54
57.30
48.72
57
36.86
EV/EBITx
18.33
19.46
18.79
16.81
18.15
18.02
17.92
17.85
15.77
14.53
21.23
17.85
17.97
60
5.75
FCF yield (avg)%
28.46
28.76
28.09
30.00
31.96
32.79
34.37
37.08
36.91
37.30
3.98
36.91
32.38
46
5.05
FCF margin%
16.59
18.43
20.49
18.87
21.57
24.50
24.74
26.89
26.43
26.53
24.72
26.43
23.03
71
1.677
FCF / Net incomex
1.010
1.031
1.099
1.114
1.210
1.099
1.103
1.103
0.986
1.015
1.353
1.099
1.099
74
15.21
ROIC%
12.33
14.66
15.76
16.57
15.87
15.72
18.40
16.10
18.36
18.67
5.70
18.36
15.98
72
16.32
Return on equity%
34.44
35.34
33.08
30.44
31.18
29.72
32.45
35.38
38.27
40.34
16.62
35.38
33.76
39
20.55
Return on assets%
15.31
17.94
19.59
18.75
18.26
16.32
18.27
20.08
19.95
21.06
28.37
19.95
18.51
16
8.92
EPSkr
11.81
12.70
14.56
15.67
16.71
16.22
15.92
16.65
16.10
14.96
9.20
(2.19%)
3.73%
—
8.40
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.74
0.40
2.61
3.21
12.68
1.74
0.40
25
3.76
Bookvalue per shkr
11.04
12.53
12.79
13.48
12.79
12.82
12.16
12.26
14.10
15.37
3.43
3.75%
3.12%
—
4.71
FCF per sharekr
11.11
11.25
11.91
14.25
16.11
18.36
21.27
24.61
25.37
26.47
8.32
10.45%
9.88%
—
5.61
Dividend per shkr
4.43
4.38
4.94
5.80
6.78
6.52
6.45
6.62
7.77
7.58
6.09
2.26%
5.74%
—
5.42
Div yield (avg)%
5.78
4.58
7.48
5.60
6.22
3.37
4.69
2.30
0.40
0.40
24.56
2.30
4.63
32
22.37
Payout ratio%
16.40
18.79
16.45
17.57
17.54
17.70
16.86
15.54
13.22
13.10
3.80
15.54
16.66
54
106.7
Shares (diluted)M
132.1
124.8
110.3
99.72
107.1
94.72
99.92
89.84
84.67
91.91
109.8
(3.01%)
(3.88%)
62
11.19
Buyback yield%
18.80
17.89
14.98
15.87
16.17
18.81
18.71
16.68
19.04
16.57
25.09
18.71
17.28
40
0.176
D/E ratiox
0.586
0.594
0.555
0.519
0.545
0.609
0.618
0.602
0.636
0.586
1.293
0.609
0.590
11
1.365
Enterprise valuekr B
0.135
0.118
0.112
0.118
0.129
0.124
0.134
0.119
0.104
0.102
1.017
(4.69%)
(3.62%)
6
0.544
LT debtkr B
1.046
1.139
1.032
1.021
0.996
1.075
1.032
1.004
0.937
1.052
0.540
1.09%
(0.82%)
90
Cost of revenue
3.61%
1.00×
Operating expenses
4.20%
1.06×
Goodwill & intangibles
16.12%
Property and equipment
15.93%