0.553
Revenuekr B
0.902
0.936
0.938
0.930
0.956
0.957
0.989
1.001
1.037
1.054
0.573
1.96%
1.59%
76
16.09
Revenue growth%
24.66
24.41
21.76
20.91
22.09
20.04
19.51
17.99
15.04
12.98
23.32
17.99
20.48
11
21.00
Gross margin%
7.31
8.55
9.49
7.60
4.91
2.52
4.92
6.23
6.60
5.94
4.27
5.94
6.41
19
2.51
Operating margin%
4.49
4.16
5.66
2.85
2.36
0.67
0.40
1.50
3.48
5.05
24.35
1.50
3.17
6
28.88
Net margin%
20.63
21.37
18.74
16.54
14.08
11.96
13.65
14.25
13.38
11.07
20.18
13.38
14.16
61
20.42
P/E ratio (avg)x
33.74
37.84
40.73
39.26
37.58
42.16
45.24
48.60
55.35
61.25
16.18
48.60
41.44
45
14.22
EV/EBITx
43.69
43.41
48.11
49.54
53.25
56.95
63.55
70.15
72.15
86.33
31.53
70.15
55.10
55
21.50
FCF yield (avg)%
24.46
22.02
22.13
20.59
18.92
21.08
21.82
24.80
25.00
24.90
15.29
24.80
22.08
35
22.35
FCF margin%
30.86
33.70
34.89
34.58
31.72
31.21
29.39
28.28
29.37
31.52
7.36
29.39
31.36
90
1.238
FCF / Net incomex
0.860
0.825
0.813
0.920
1.066
1.100
1.277
1.288
1.379
1.422
1.356
1.288
1.083
91
14.67
ROIC%
21.36
22.25
20.29
22.97
25.24
26.64
26.48
24.40
23.70
24.63
21.68
24.63
24.05
23
4.40
Return on equity%
0.57
0.47
1.80
2.63
2.29
1.71
3.76
0.78
0.64
0.40
9.72
0.78
1.24
64
6.51
Return on assets%
4.15
3.48
0.97
3.39
5.97
4.87
7.05
5.22
6.89
9.40
9.27
6.89
5.05
18
1.32
EPSkr
0.58
0.53
0.49
0.43
0.39
0.35
0.31
0.28
0.29
0.29
1.35
(5.92%)
(8.21%)
—
29.06
EPS growth%
11.82
12.96
13.44
13.44
13.01
13.38
14.57
14.89
14.93
17.80
26.86
14.89
13.44
7
1.27
Bookvalue per shkr
3.78
3.51
3.36
3.73
4.06
3.79
4.06
4.07
3.78
3.98
1.96
(0.42%)
1.30%
—
1.62
FCF per sharekr
1.76
2.05
2.42
2.61
2.65
2.57
2.78
2.83
3.16
3.46
1.97
5.48%
7.40%
—
1.24
Dividend per shkr
1.16
1.35
1.32
1.37
1.46
1.61
1.72
1.69
1.75
1.92
1.36
5.70%
5.38%
—
29.48
Div yield (avg)%
28.36
26.35
27.98
29.55
26.73
28.91
30.67
33.59
36.40
34.00
27.69
33.59
29.23
28
11.75
Payout ratio%
1.60
2.06
2.43
3.98
3.83
5.92
8.22
9.98
9.00
8.44
23.43
8.44
4.95
39
161.2
Shares (diluted)M
178.2
159.8
167.4
184.3
192.3
170.3
185.0
195.5
214.0
219.1
160.8
2.65%
1.98%
85
7.55
Buyback yield%
16.66
17.11
18.40
16.46
13.63
12.22
14.04
16.05
17.04
19.09
14.40
16.05
16.56
37
0.644
D/E ratiox
1.389
1.305
1.330
1.445
1.512
1.590
1.596
1.718
1.736
1.830
0.524
1.718
1.551
67
0.738
Enterprise valuekr B
0.914
1.041
1.101
1.129
1.168
1.227
1.122
1.106
1.155
1.262
0.778
1.56%
2.67%
76
376.7
LT debtkr M
123.9
128.1
141.3
155.0
172.8
191.1
188.8
213.9
201.1
187.7
421.4
1.67%
3.86%
27
Cost of revenue
1.59%
1.00×
Operating expenses
1.26%
0.97×
Goodwill & intangibles
16.84%