2.279
Revenuekr B
3.631
3.786
3.935
4.201
4.354
4.497
4.707
4.935
5.274
5.516
2.421
4.84%
4.81%
89
21.97
Revenue growth%
16.47
15.59
15.44
15.38
18.07
16.42
16.45
17.65
18.48
16.73
11.16
16.73
16.46
47
2.28
Gross margin%
28.40
26.42
25.61
26.98
25.48
25.75
26.05
24.49
23.91
24.77
17.87
24.77
25.68
94
23.28
Operating margin%
16.37
16.59
14.63
12.17
11.15
11.48
11.40
11.01
13.16
13.03
4.03
11.48
12.60
43
3.98
Net margin%
15.29
16.02
17.98
18.07
15.79
18.42
15.45
12.96
10.11
12.81
16.31
12.96
15.62
67
16.43
P/E ratio (avg)x
10.01
10.82
11.71
13.34
12.87
14.26
14.87
16.19
18.82
18.48
21.78
16.19
13.80
15
37.16
EV/EBITx
47.78
54.88
57.73
62.82
71.78
74.64
84.72
82.95
91.61
103.4
22.95
84.72
73.21
71
18.78
FCF yield (avg)%
7.82
5.45
4.07
2.23
0.94
1.85
2.66
1.79
2.65
4.08
24.62
2.65
2.66
71
13.78
FCF margin%
12.05
14.88
11.91
9.46
7.18
9.75
9.51
8.99
9.86
11.30
26.41
9.75
9.81
62
0.277
FCF / Net incomex
1.487
1.591
1.729
1.503
1.535
1.453
1.395
1.412
1.288
1.334
0.371
1.395
1.470
81
6.82
ROIC%
4.35
1.69
1.78
3.23
3.07
3.45
1.12
2.16
0.40
0.40
9.33
1.12
1.97
35
10.37
Return on equity%
3.75
2.18
3.28
2.79
2.66
5.46
7.94
10.78
11.05
8.70
25.33
8.70
4.60
56
2.31
Return on assets%
22.59
23.53
24.36
24.11
26.13
26.80
29.27
28.83
27.67
28.11
11.85
28.11
26.46
80
20.97
EPSkr
6.79
6.89
7.10
7.94
7.26
8.08
7.21
7.87
8.34
9.04
22.79
4.50%
2.65%
—
7.93
EPS growth%
18.19
18.44
19.65
17.92
18.08
16.13
16.51
15.29
13.34
14.74
9.83
15.29
17.21
92
13.46
Bookvalue per shkr
21.42
22.77
23.81
23.28
26.98
30.71
32.53
36.80
42.30
47.39
21.52
11.92%
8.35%
—
15.44
FCF per sharekr
19.55
17.27
18.83
18.73
16.59
17.11
17.52
18.55
20.69
22.81
4.68
6.58%
2.03%
—
22.55
Dividend per shkr
17.36
19.47
20.64
22.60
25.48
29.07
34.37
35.03
37.90
40.19
17.75
9.54%
9.35%
—
26.24
Div yield (avg)%
20.17
21.86
21.31
23.31
21.18
23.89
22.92
25.13
28.02
25.59
10.05
25.13
23.11
81
2.38
Payout ratio%
12.55
15.24
18.05
16.00
18.82
21.71
20.61
19.89
17.23
18.24
26.29
19.89
18.14
85
57.07
Shares (diluted)M
53.03
47.77
49.73
44.99
46.70
48.19
47.94
52.19
46.30
41.92
56.69
(2.14%)
(1.95%)
8
2.76
Buyback yield%
8.73
5.77
7.96
9.18
10.48
7.90
7.52
9.22
10.94
11.76
8.06
9.22
8.96
10
0.480
D/E ratiox
1.015
1.155
1.172
1.301
1.448
1.429
1.445
1.662
1.820
1.994
1.798
1.662
1.437
20
3.949
Enterprise valuekr B
5.037
5.534
5.147
5.154
5.258
5.310
5.982
5.851
5.609
5.978
3.679
2.60%
2.45%
85
3.418
LT debtkr B
3.647
3.889
3.638
3.791
3.785
4.141
3.991
3.989
3.951
4.465
1.516
3.36%
1.55%
18
Cost of revenue
4.93%
1.01×
Operating expenses
4.95%
1.01×
Property and equipment
14.36%