2.114
Revenuekr B
3.388
3.443
3.504
3.601
3.654
3.627
3.701
3.738
3.784
3.905
2.185
1.34%
1.76%
13
9.25
Revenue growth%
11.94
9.94
9.02
6.88
6.70
4.82
6.50
5.29
5.41
8.28
4.93
5.41
6.79
56
4.84
Gross margin%
5.17
7.74
7.60
6.06
6.52
4.23
3.72
5.34
6.20
8.03
23.02
5.34
6.13
55
20.10
Operating margin%
18.34
17.87
20.10
18.44
18.81
17.49
20.27
20.08
21.34
21.34
23.93
20.27
19.44
57
13.38
Net margin%
1.62
0.54
0.40
1.61
0.81
0.40
0.40
0.40
2.12
1.89
27.25
0.40
0.67
36
6.081
P/E ratio (avg)x
21.43
21.88
21.82
22.34
20.46
18.85
19.59
18.17
17.78
16.59
12.22
18.17
20.03
28
13.51
EV/EBITx
12.26
11.14
11.80
10.94
11.73
12.04
12.15
11.30
12.16
12.23
16.79
12.15
11.92
49
27.08
FCF yield (avg)%
12.34
9.71
9.94
11.11
8.82
6.00
8.41
5.86
8.46
6.28
9.00
6.28
8.64
91
17.70
FCF margin%
0.43
0.40
3.35
1.68
0.40
0.40
0.52
2.98
5.65
4.80
13.28
2.98
1.10
52
0.518
FCF / Net incomex
0.949
0.960
0.958
1.036
1.094
1.064
1.035
0.967
0.893
0.986
1.050
0.986
0.977
53
5.70
ROIC%
7.80
9.17
8.59
8.95
9.44
8.81
9.92
8.49
11.22
8.23
24.44
8.81
8.88
85
3.86
Return on equity%
24.55
25.98
28.10
26.14
26.78
23.99
26.24
23.70
24.29
23.09
3.36
23.99
25.26
22
15.24
Return on assets%
22.86
20.63
21.72
21.76
23.04
22.91
24.78
23.02
20.18
22.16
4.83
22.91
22.51
41
2.11
EPSkr
6.42
7.61
8.91
8.93
8.83
9.08
10.23
12.19
14.62
15.30
2.23
11.62%
10.25%
—
16.33
EPS growth%
24.24
23.35
23.11
20.58
20.49
20.42
18.50
18.39
17.98
18.54
22.97
18.50
20.45
56
4.27
Bookvalue per shkr
3.75
3.97
3.58
3.89
3.45
3.06
2.91
2.84
2.67
2.58
2.31
(5.64%)
(4.64%)
—
3.20
FCF per sharekr
4.46
4.84
4.48
4.09
3.78
3.68
3.97
4.24
3.64
3.19
1.52
(3.34%)
(4.78%)
—
0.96
Dividend per shkr
6.88
6.68
7.65
8.06
8.78
9.06
10.18
10.88
11.42
10.89
3.14
4.42%
5.89%
—
8.85
Div yield (avg)%
8.86
9.90
9.03
11.16
9.60
8.99
7.56
5.68
7.98
5.42
22.15
7.56
8.93
8
15.09
Payout ratio%
23.55
22.60
23.24
24.06
24.87
24.26
27.08
26.98
24.47
26.70
12.58
26.70
24.37
90
0.563
Shares (diluted)B
1.024
1.040
1.095
1.200
1.322
1.546
1.603
1.648
1.948
2.193
0.587
10.65%
9.48%
23
26.97
Buyback yield%
14.91
14.31
12.52
11.18
8.54
6.04
3.32
5.92
5.29
4.89
25.30
5.29
7.29
24
1.666
D/E ratiox
1.672
1.858
1.938
1.905
2.045
2.010
1.921
1.851
1.881
1.957
1.324
1.921
1.913
57
3.970
Enterprise valuekr B
1.671
1.854
1.970
1.999
1.981
2.015
2.215
2.489
2.606
2.782
2.246
7.03%
5.86%
6
2.708
LT debtkr B
3.879
4.371
4.535
4.758
4.905
5.647
5.974
6.059
5.948
7.022
3.777
7.44%
7.79%
53
Cost of revenue
1.58%
0.98×
Operating expenses
1.80%
1.00×
Cash and investments
19.60%
Property and equipment
17.52%
Spread over hurdle
(1.65%)