21.37
Revenuekr B
21.36
23.19
25.12
26.59
29.10
31.23
33.02
36.23
39.80
43.02
23.56
8.13%
8.07%
69
8.37
Revenue growth%
18.53
20.12
18.56
19.78
18.56
20.62
23.36
20.47
22.37
19.99
25.74
20.62
20.05
47
3.67
Gross margin%
23.46
26.26
23.35
26.34
24.70
26.98
24.14
21.59
20.22
17.42
2.22
21.59
23.80
42
16.31
Operating margin%
8.01
10.24
9.24
10.30
11.73
10.58
12.60
12.26
10.06
12.50
8.17
12.26
10.44
35
15.89
Net margin%
12.94
12.52
9.75
7.23
5.08
2.62
5.53
2.55
4.63
5.38
22.46
4.63
5.46
56
35.61
P/E ratio (avg)x
15.18
13.64
13.84
13.42
13.17
14.05
15.66
14.33
14.35
15.68
29.32
14.35
14.19
85
29.76
EV/EBITx
35.86
37.60
44.28
51.46
61.66
64.19
65.63
77.30
93.48
94.43
32.23
77.30
62.93
48
21.94
FCF yield (avg)%
14.86
14.29
13.64
14.14
12.70
14.10
14.82
12.56
13.76
14.17
28.66
14.10
14.12
76
5.73
FCF margin%
0.40
0.68
0.78
0.48
2.04
0.40
1.57
2.26
3.99
3.75
2.94
2.26
1.18
77
0.376
FCF / Net incomex
0.899
0.912
0.968
0.880
0.958
0.961
0.989
0.931
0.845
0.965
1.576
0.961
0.944
5
25.17
ROIC%
11.22
9.12
9.01
7.24
7.75
5.40
3.41
4.14
3.15
2.32
4.59
3.41
6.32
76
17.87
Return on equity%
7.13
6.04
6.00
4.69
7.64
9.67
12.06
11.79
14.36
16.79
12.87
12.06
8.66
68
8.04
Return on assets%
12.33
10.72
10.92
9.34
7.13
9.58
8.05
11.04
9.51
6.81
6.67
9.51
9.54
73
3.05
EPSkr
7.29
7.42
7.80
7.51
7.27
7.24
8.25
7.89
8.42
7.90
3.34
1.66%
1.57%
—
19.46
EPS growth%
8.13
6.97
8.92
9.90
10.60
10.03
10.77
7.88
5.56
6.39
27.58
7.88
8.53
77
7.89
Bookvalue per shkr
4.74
5.03
5.05
5.18
5.29
5.43
6.27
6.91
7.81
7.61
7.08
7.56%
5.67%
—
3.71
FCF per sharekr
1.44
1.28
1.34
1.39
1.46
1.42
1.31
1.23
1.33
1.27
4.26
(2.65%)
(2.05%)
—
5.62
Dividend per shkr
10.69
10.96
12.77
13.25
14.70
14.15
14.01
14.62
15.28
16.60
3.13
2.46%
5.32%
—
20.83
Div yield (avg)%
25.37
24.69
22.50
23.47
24.16
22.67
23.09
24.37
21.66
20.26
24.42
22.67
23.28
71
13.49
Payout ratio%
18.59
15.70
14.60
12.95
14.48
12.87
11.72
9.19
9.58
9.99
9.13
9.99
12.91
75
2.028
Shares (diluted)B
2.696
2.977
3.325
3.664
4.012
3.930
4.260
4.642
4.876
4.907
1.971
4.11%
7.57%
57
2.46
Buyback yield%
12.85
12.17
10.24
9.55
9.45
11.28
9.95
12.26
14.55
14.66
18.72
12.26
11.73
92
0.259
D/E ratiox
0.662
0.667
0.585
0.623
0.681
0.638
0.618
0.633
0.683
0.670
0.962
0.638
0.650
33
43.85
Enterprise valuekr B
15.36
13.71
12.28
12.25
12.03
12.57
12.21
11.26
11.94
12.73
31.95
1.15%
(1.24%)
27
3.638
LT debtkr B
46.09
44.90
42.41
43.84
44.82
50.71
50.85
52.55
60.59
61.72
31.83
6.61%
2.75%
68
Cost of revenue
8.16%
1.01×
Operating expenses
8.31%
1.02×
Goodwill & intangibles
17.33%
Cash and investments
15.91%