24.90
Revenuekr B
14.99
16.08
16.71
17.93
18.69
19.42
20.83
21.67
22.35
23.42
27.71
4.62%
5.32%
94
5.99
Revenue growth%
0.47
0.40
0.40
1.94
1.22
2.80
3.51
5.74
3.84
5.00
4.76
3.84
2.37
95
11.25
Gross margin%
9.90
7.26
8.99
11.09
10.67
9.48
12.05
13.39
15.66
17.98
29.99
13.39
10.88
55
15.66
Operating margin%
21.75
24.13
24.03
21.84
24.19
25.70
27.07
28.44
30.45
28.42
13.16
28.42
24.94
18
19.72
Net margin%
27.75
28.56
26.17
26.57
23.64
23.61
23.79
26.71
26.28
26.20
3.67
26.20
26.24
40
32.58
P/E ratio (avg)x
9.445
9.837
9.941
9.601
9.679
10.69
12.35
11.48
11.73
12.87
13.07
11.73
10.32
94
11.24
EV/EBITx
45.15
47.60
54.70
55.71
55.05
53.92
54.71
58.78
62.07
63.56
31.34
58.78
54.88
22
27.19
FCF yield (avg)%
1.54
0.69
0.67
1.13
2.83
3.60
2.49
3.40
6.35
3.99
17.40
3.60
2.66
34
23.56
FCF margin%
9.40
10.04
11.60
9.62
9.95
9.35
12.09
14.78
13.06
11.48
9.79
12.09
10.76
9
1.321
FCF / Net incomex
1.522
1.539
1.516
1.449
1.464
1.309
1.240
1.174
1.022
0.887
0.467
1.174
1.379
65
6.80
ROIC%
3.97
5.75
7.09
6.79
8.23
5.49
7.84
9.03
11.43
12.71
12.15
9.03
7.47
22
29.69
Return on equity%
2.95
5.11
3.54
2.94
2.76
2.88
0.49
1.06
1.17
0.58
17.83
1.06
2.82
30
25.11
Return on assets%
20.79
21.26
20.48
19.47
19.31
16.51
14.66
13.36
14.01
13.40
29.75
14.01
17.91
18
21.17
EPSkr
41.02
36.31
36.10
33.46
33.66
34.91
32.96
29.35
30.48
29.15
22.39
(2.84%)
(3.49%)
—
20.25
EPS growth%
29.26
26.85
26.27
26.24
23.38
22.36
23.25
25.70
26.11
23.84
23.43
23.84
25.91
40
35.60
Bookvalue per shkr
84.26
84.75
82.71
81.55
81.28
71.79
63.74
59.75
59.45
56.29
83.94
(7.08%)
(4.52%)
—
28.19
FCF per sharekr
86.34
91.86
89.73
84.14
90.52
95.56
111.76
122.22
128.36
137.19
81.86
8.67%
4.46%
—
73.73
Dividend per shkr
83.30
80.34
87.97
84.93
90.52
84.71
76.64
85.38
82.53
77.33
72.19
(3.10%)
0.21%
—
18.64
Div yield (avg)%
9.13
11.38
11.08
11.70
10.27
12.13
14.37
15.23
12.90
15.03
26.54
14.37
11.91
29
29.19
Payout ratio%
2.86
1.25
0.40
0.40
2.85
1.26
4.01
5.61
4.54
1.93
24.25
4.01
2.39
36
251.4
Shares (diluted)M
189.7
183.4
175.1
185.1
168.1
161.3
181.2
167.3
167.7
179.6
249.4
1.33%
(0.95%)
18
29.30
Buyback yield%
14.82
15.85
18.53
19.03
16.89
14.24
13.09
11.46
11.79
9.18
22.86
11.79
14.53
21
1.785
D/E ratiox
1.958
1.858
1.820
1.952
2.101
2.288
2.468
2.526
2.504
2.750
0.825
2.504
2.194
35
25.48
Enterprise valuekr B
15.23
16.79
14.88
14.90
16.76
15.32
15.52
15.65
14.31
15.64
18.78
(1.38%)
(0.19%)
56
8.372
LT debtkr B
7.122
6.413
5.944
5.795
6.135
6.839
7.552
7.396
7.414
7.279
11.00
3.48%
0.06%
90
Cost of revenue
5.36%
1.00×
Operating expenses
5.20%
0.99×
Cash and investments
15.39%
Property and equipment
15.07%