3.063
Revenuekr B
2.650
2.757
2.778
2.834
2.932
2.945
2.935
3.059
3.102
3.146
3.406
1.42%
1.93%
56
10.42
Revenue growth%
11.99
14.12
11.84
11.20
12.00
13.06
11.45
9.62
11.27
8.68
21.23
11.27
11.64
86
16.06
Gross margin%
22.62
20.20
21.14
22.82
24.00
26.50
25.07
22.42
21.44
21.96
19.82
22.42
22.52
43
15.32
Operating margin%
28.22
27.43
28.73
26.43
26.96
25.64
27.28
27.85
29.35
28.31
10.02
27.85
27.64
50
9.39
Net margin%
9.51
9.29
12.08
11.60
8.86
11.37
11.33
13.58
13.12
11.39
19.43
11.39
11.38
22
11.55
P/E ratio (avg)x
11.20
10.54
10.84
9.324
9.559
8.306
8.355
8.991
7.964
6.987
29.61
8.306
9.157
29
18.11
EV/EBITx
28.32
32.19
35.51
35.03
33.63
36.46
40.01
45.64
42.83
41.17
13.45
41.17
35.98
59
7.86
FCF yield (avg)%
12.05
11.56
13.74
13.79
11.36
12.09
11.58
10.46
11.57
10.44
8.93
11.57
11.57
70
6.63
FCF margin%
15.77
18.23
15.41
15.76
17.97
20.90
21.09
19.47
17.77
18.43
27.61
19.47
18.10
69
0.585
FCF / Net incomex
0.385
0.343
0.331
0.318
0.275
0.240
0.236
0.208
0.180
0.171
1.148
0.208
0.258
17
25.40
ROIC%
8.71
8.16
5.99
4.44
2.85
0.88
2.97
5.14
7.03
4.33
12.84
4.33
4.79
9
16.22
Return on equity%
22.24
24.16
25.12
26.73
24.09
23.44
23.54
23.36
22.64
25.41
7.18
23.44
23.82
69
13.16
Return on assets%
31.09
32.78
32.58
32.46
30.79
33.66
30.85
32.56
32.40
32.04
8.60
32.40
32.43
70
28.30
EPSkr
16.02
16.67
18.17
18.80
19.06
21.70
24.09
25.42
29.24
29.03
31.46
8.77%
5.71%
—
11.04
EPS growth%
27.90
25.41
23.81
21.46
20.94
23.14
24.65
24.76
22.59
25.48
17.55
24.65
24.23
87
26.75
Bookvalue per shkr
17.80
16.16
14.18
14.43
14.97
15.10
14.42
13.76
13.28
11.57
16.12
(5.03%)
(4.09%)
—
12.67
FCF per sharekr
16.65
18.56
20.02
22.87
22.57
23.59
23.47
24.35
24.88
29.19
8.49
5.28%
6.55%
—
13.96
Dividend per shkr
16.13
17.64
17.39
17.84
17.52
20.39
20.57
23.74
22.50
21.46
14.93
4.15%
2.33%
—
27.77
Div yield (avg)%
3.65
6.27
7.24
8.64
9.23
11.01
9.08
6.22
4.34
3.98
22.73
6.22
6.75
76
7.69
Payout ratio%
24.65
23.38
21.50
20.29
18.49
20.37
18.88
19.97
21.19
21.22
8.78
20.37
20.78
40
43.47
Shares (diluted)M
63.63
60.34
58.79
67.98
73.71
84.98
83.50
83.49
84.76
80.17
43.53
1.69%
2.94%
79
9.56
Buyback yield%
10.22
12.53
11.35
11.15
8.68
7.49
8.54
7.21
9.20
8.96
28.06
8.54
9.08
59
1.610
D/E ratiox
0.666
0.700
0.807
0.941
1.006
1.202
1.404
1.624
1.743
1.738
1.697
1.624
1.104
88
1.612
Enterprise valuekr B
1.737
1.761
1.876
1.725
1.659
1.867
2.091
2.247
2.196
2.142
0.828
5.24%
3.32%
55
1.609
LT debtkr B
1.024
1.093
1.240
1.313
1.485
1.485
1.463
1.404
1.267
1.367
0.411
(1.64%)
1.86%
38
Cost of revenue
1.93%
1.00×
Operating expenses
2.39%
1.05×
Property and equipment
18.08%