10.12
Revenuekr B
21.26
22.19
22.99
24.17
24.31
24.99
25.59
26.87
27.81
27.92
11.11
2.81%
3.09%
52
23.97
Revenue growth%
15.10
14.51
13.22
14.17
13.39
14.58
13.73
15.62
14.02
11.20
9.07
14.02
14.10
76
17.68
Gross margin%
5.08
7.54
7.50
9.42
10.00
8.33
8.64
6.12
6.80
4.15
8.11
6.80
7.52
38
6.63
Operating margin%
29.60
28.69
27.76
26.82
24.07
23.62
20.90
22.97
22.74
20.45
22.66
22.74
23.84
43
18.26
Net margin%
5.19
2.28
5.23
3.92
2.79
5.13
3.27
2.40
1.89
2.76
16.38
2.76
3.03
30
14.83
P/E ratio (avg)x
38.09
36.41
42.64
41.90
41.10
43.33
40.97
47.17
50.56
53.69
7.295
47.17
42.27
43
14.67
EV/EBITx
30.34
32.08
31.01
31.63
29.35
28.17
27.60
30.37
29.88
26.21
26.30
28.17
30.11
89
11.09
FCF yield (avg)%
23.62
21.57
21.99
24.08
24.34
23.50
25.27
22.89
25.64
27.09
26.64
25.27
23.85
31
11.67
FCF margin%
4.38
6.78
7.98
7.32
4.97
7.15
7.51
7.87
10.37
9.56
9.34
7.87
7.41
22
1.264
FCF / Net incomex
1.704
1.535
1.375
1.387
1.296
1.376
1.418
1.398
1.491
1.402
1.670
1.402
1.400
92
16.76
ROIC%
22.49
20.20
18.31
16.47
14.05
11.75
14.64
11.99
13.66
14.34
3.02
13.66
14.49
8
24.94
Return on equity%
13.42
16.24
18.17
17.79
17.36
16.15
14.00
16.23
15.65
18.07
27.09
16.15
16.23
91
12.39
Return on assets%
24.92
22.27
20.87
20.41
18.10
16.77
14.22
12.11
11.37
10.07
13.44
12.11
17.43
70
22.34
EPSkr
59.21
71.17
85.78
88.35
87.87
99.07
107.64
129.11
148.02
145.78
24.02
10.66%
11.58%
—
13.74
EPS growth%
9.79
7.82
8.89
10.61
13.29
15.68
14.19
16.19
15.98
13.77
3.09
15.68
13.53
44
32.50
Bookvalue per shkr
36.87
42.46
44.32
49.31
56.97
52.95
60.51
58.71
59.10
64.01
30.12
2.36%
5.20%
—
46.93
FCF per sharekr
35.57
37.62
38.06
43.65
48.70
47.91
51.76
53.69
64.10
66.88
51.27
6.55%
6.99%
—
48.24
Dividend per shkr
40.77
39.13
37.49
39.58
38.30
36.70
34.68
40.54
42.96
50.61
37.62
5.73%
1.90%
—
12.52
Div yield (avg)%
17.88
15.54
13.62
15.66
17.12
14.80
12.88
11.00
11.50
11.99
7.16
11.99
14.21
82
29.39
Payout ratio%
21.09
21.39
20.09
17.51
16.15
14.99
15.54
16.47
16.94
18.55
25.53
16.47
17.23
37
0.674
Shares (diluted)B
1.110
1.244
1.212
1.426
1.524
1.464
1.549
1.813
2.081
2.324
0.653
8.80%
8.29%
15
4.45
Buyback yield%
6.82
9.26
8.12
9.62
12.58
11.33
13.87
11.20
13.99
12.03
20.15
12.03
11.26
74
1.304
D/E ratiox
0.211
0.239
0.243
0.227
0.214
0.235
0.217
0.204
0.194
0.200
1.515
0.204
0.216
41
18.43
Enterprise valuekr B
28.21
31.87
35.69
38.22
40.80
46.56
51.03
51.11
50.21
57.72
25.42
7.18%
7.46%
42
3.079
LT debtkr B
49.62
46.82
53.10
55.18
61.69
66.04
76.98
73.54
70.18
65.65
14.45
1.25%
2.75%
52
Cost of revenue
3.32%
1.02×
Operating expenses
3.02%
0.99×
Cash and investments
18.96%
Property and equipment
16.24%