1.853
Revenuekr B
1.947
1.971
1.989
2.048
2.097
2.142
2.171
2.227
2.330
2.339
2.070
2.21%
2.32%
93
24.20
Revenue growth%
14.08
13.39
13.69
14.55
16.23
13.37
10.58
10.04
8.22
8.58
4.61
10.04
13.38
12
4.26
Gross margin%
2.19
0.81
2.66
5.10
4.81
2.51
2.45
0.40
0.40
1.11
4.74
1.11
2.32
41
26.48
Operating margin%
9.28
7.03
5.99
6.42
5.80
5.50
2.60
0.40
2.43
3.53
7.17
2.60
5.65
23
21.13
Net margin%
20.63
20.26
17.41
17.55
19.64
20.59
19.90
20.47
17.69
18.06
15.11
19.90
19.77
22
35.71
P/E ratio (avg)x
46.00
45.29
42.78
42.04
42.48
38.68
41.77
46.38
48.29
47.97
35.11
46.38
44.04
48
25.10
EV/EBITx
53.60
57.94
57.04
66.26
68.05
74.25
74.81
76.94
90.13
92.34
33.03
76.94
71.15
41
17.78
FCF yield (avg)%
6.42
4.68
5.78
4.69
4.44
5.01
6.78
6.05
8.69
6.57
24.75
6.57
5.92
10
24.56
FCF margin%
17.85
20.61
21.25
23.77
23.97
26.00
24.20
25.83
23.96
26.10
9.88
25.83
23.96
35
0.311
FCF / Net incomex
2.005
2.170
2.254
2.347
2.397
2.547
2.564
2.686
3.166
3.680
0.535
2.686
2.472
81
14.62
ROIC%
19.01
19.83
21.56
20.59
20.92
21.72
19.19
18.65
17.64
15.24
21.19
18.65
19.51
86
7.58
Return on equity%
36.57
34.30
37.03
35.99
35.16
34.77
32.14
34.64
36.15
34.23
8.91
34.64
34.96
92
18.94
Return on assets%
12.23
13.03
12.58
11.46
14.29
16.85
14.50
15.28
13.76
10.87
17.50
14.50
13.39
41
21.61
EPSkr
19.33
17.84
18.66
20.60
22.45
20.91
19.14
18.13
19.57
18.46
22.77
(3.84%)
(1.29%)
—
12.58
EPS growth%
3.92
1.03
0.40
3.20
3.55
2.13
2.23
0.40
2.77
2.28
7.74
2.23
2.25
61
37.56
Bookvalue per shkr
11.91
12.57
11.72
11.15
11.91
11.36
9.92
10.19
10.57
9.32
75.92
(4.78%)
(3.48%)
—
43.30
FCF per sharekr
8.99
9.51
9.25
9.85
9.97
8.92
9.71
9.30
8.18
7.09
34.07
(6.58%)
(3.12%)
—
66.66
Dividend per shkr
67.16
68.36
73.26
81.90
85.32
80.28
80.65
79.50
86.20
97.39
56.53
2.68%
3.80%
—
13.40
Div yield (avg)%
20.34
20.97
19.51
19.15
20.23
22.46
20.10
19.45
18.47
21.14
8.53
20.10
20.16
43
28.05
Payout ratio%
25.52
25.77
26.02
27.51
26.30
23.88
26.29
23.47
21.29
23.12
17.45
23.47
25.64
75
26.08
Shares (diluted)M
32.74
31.43
29.20
30.60
29.63
34.06
39.25
42.20
42.58
44.65
25.74
8.55%
2.77%
88
14.93
Buyback yield%
11.77
11.29
9.13
9.80
11.32
12.44
13.91
12.01
10.74
7.90
6.22
12.01
11.31
47
0.752
D/E ratiox
1.279
1.392
1.312
1.383
1.492
1.544
1.799
2.004
2.032
2.120
0.465
2.004
1.518
95
254.2
Enterprise valuekr M
509.8
529.5
559.0
499.2
493.9
533.3
534.6
468.2
442.1
386.6
841.8
(4.78%)
(2.83%)
15
0.677
LT debtkr B
0.212
0.231
0.241
0.242
0.261
0.274
0.312
0.349
0.342
0.394
2.228
8.60%
6.85%
21
Cost of revenue
2.36%
1.00×
Operating expenses
1.41%
0.91×
Goodwill & intangibles
17.06%