0.366
Revenuekr B
0.748
0.768
0.797
0.836
0.871
0.914
0.958
0.984
1.014
1.064
0.390
4.08%
3.94%
81
25.64
Revenue growth%
3.26
2.71
5.38
4.98
3.85
0.87
3.17
5.28
7.45
6.13
22.43
5.28
4.41
82
10.97
Gross margin%
1.15
1.46
0.40
0.40
2.45
1.58
1.38
3.22
5.76
7.05
14.35
3.22
1.52
13
17.19
Operating margin%
3.46
3.73
2.98
3.88
3.19
4.68
4.81
1.83
3.68
1.44
12.97
3.68
3.57
47
16.64
Net margin%
5.29
4.52
3.46
6.41
5.27
7.98
6.61
7.40
6.22
8.92
24.38
7.40
6.32
80
6.035
P/E ratio (avg)x
38.23
41.35
37.74
37.96
40.17
43.99
45.81
42.64
39.01
43.01
32.17
43.01
40.76
65
27.39
EV/EBITx
9.538
10.17
10.36
11.08
11.23
12.78
13.84
13.53
13.63
13.96
22.09
13.63
12.00
45
17.85
FCF yield (avg)%
22.38
19.56
19.45
17.14
19.18
21.62
21.17
18.83
16.16
14.06
16.65
18.83
19.31
33
19.61
FCF margin%
18.99
16.63
18.60
16.83
17.82
17.42
18.11
19.97
19.96
19.93
2.66
19.93
18.35
65
1.498
FCF / Net incomex
1.532
1.403
1.297
1.212
1.211
1.255
1.336
1.326
1.358
1.374
1.785
1.336
1.331
41
26.03
ROIC%
7.62
9.86
10.95
8.72
5.83
6.73
9.17
10.98
9.59
6.60
24.35
9.17
8.95
91
8.20
Return on equity%
25.24
27.01
25.43
27.00
29.49
27.51
27.69
25.81
23.38
22.69
25.65
25.81
26.40
82
14.61
Return on assets%
8.91
10.14
11.75
10.38
8.25
5.82
3.38
4.93
7.50
8.86
29.82
5.82
8.55
16
15.07
EPSkr
10.18
10.53
9.46
10.69
11.35
10.35
10.14
10.26
10.91
10.19
16.23
(2.12%)
1.00%
—
27.19
EPS growth%
2.67
3.09
5.53
6.79
5.57
5.67
5.45
4.07
6.28
6.90
11.35
5.67
5.55
94
19.13
Bookvalue per shkr
30.61
34.77
41.01
47.53
49.92
57.91
62.00
72.04
72.36
80.49
7.20
10.03%
11.41%
—
5.47
FCF per sharekr
8.02
8.60
9.34
9.54
10.41
10.79
10.11
10.04
10.85
9.83
6.77
(1.14%)
1.48%
—
19.43
Dividend per shkr
25.05
25.95
28.10
31.74
36.33
36.51
34.76
34.06
36.61
37.06
9.43
0.40%
5.53%
—
7.33
Div yield (avg)%
33.94
31.67
34.28
31.34
31.23
34.14
36.58
35.70
35.03
36.19
11.87
35.70
34.21
82
28.26
Payout ratio%
24.57
27.28
27.33
25.33
27.55
28.60
31.37
31.68
34.66
34.64
14.81
31.68
28.08
6
27.80
Shares (diluted)M
26.78
26.53
25.51
23.57
23.72
25.26
24.05
21.55
19.85
19.43
28.25
(3.91%)
(3.97%)
54
12.82
Buyback yield%
10.14
13.01
10.72
9.96
12.55
13.83
13.29
10.88
11.73
10.96
21.63
11.73
11.35
70
1.634
D/E ratiox
2.067
2.344
2.260
2.568
2.755
2.948
3.406
3.632
4.338
5.157
0.275
3.632
2.851
16
0.360
Enterprise valuekr B
1.309
1.419
1.397
1.568
1.666
1.778
1.837
2.085
2.126
2.397
0.392
7.55%
6.49%
58
465.5
LT debtkr M
496.8
559.6
635.0
642.4
702.6
745.6
843.2
898.0
941.2
987.2
99.74
7.04%
8.21%
38
Cost of revenue
3.79%
0.99×
Operating expenses
3.86%
0.99×
Property and equipment
20.07%