0.177
Revenuekr B
3.050
2.996
2.990
3.026
2.967
2.964
2.994
3.023
3.069
3.148
0.190
1.19%
0.45%
80
8.46
Revenue growth%
18.83
17.74
17.95
17.16
17.33
17.66
18.13
20.57
18.77
21.13
27.92
18.77
18.04
48
19.39
Gross margin%
22.71
20.17
22.29
21.53
24.46
26.43
25.39
26.48
26.86
24.49
8.71
26.43
24.48
18
28.11
Operating margin%
9.69
12.21
14.27
15.37
16.31
13.53
10.83
8.30
11.10
11.54
19.83
11.10
11.88
57
14.89
Net margin%
17.19
19.63
21.70
24.20
25.82
28.36
27.02
29.66
30.23
32.06
24.22
29.66
26.42
53
30.52
P/E ratio (avg)x
34.29
34.46
36.63
38.06
41.29
40.62
47.06
47.14
45.22
53.01
8.200
47.06
40.96
21
28.18
EV/EBITx
19.30
17.33
18.78
19.24
20.63
19.89
20.08
21.45
19.15
20.20
6.892
20.08
19.59
56
13.17
FCF yield (avg)%
21.65
19.61
17.08
18.45
18.84
17.69
16.43
19.23
18.43
16.60
8.50
17.69
18.44
9
20.37
FCF margin%
22.08
21.68
24.60
22.33
22.49
20.47
20.42
23.37
24.88
24.59
7.19
23.37
22.41
55
0.919
FCF / Net incomex
1.362
1.204
1.226
1.144
1.199
1.252
1.200
1.205
1.303
1.278
0.328
1.252
1.216
65
12.86
ROIC%
12.17
12.64
12.50
12.78
12.25
10.34
12.88
13.05
11.01
11.54
27.12
11.54
12.38
22
16.84
Return on equity%
17.01
15.99
16.22
15.23
12.73
10.24
13.06
12.89
12.42
11.57
18.28
12.42
12.97
24
17.92
Return on assets%
20.62
23.02
22.15
22.11
21.24
19.72
20.18
21.08
20.52
18.76
16.43
20.18
20.85
71
2.33
EPSkr
0.76
0.67
0.68
0.69
0.64
0.65
0.70
0.66
0.66
0.59
2.53
(1.47%)
(3.74%)
—
20.22
EPS growth%
17.34
18.62
19.65
17.30
18.25
16.36
14.21
16.30
19.28
16.93
28.13
16.36
17.32
11
0.94
Bookvalue per shkr
1.50
1.68
1.88
1.79
1.72
2.02
2.19
2.14
2.18
2.37
0.68
6.68%
5.75%
—
2.24
FCF per sharekr
0.57
0.58
0.64
0.74
0.76
0.87
0.96
1.08
1.13
1.26
0.81
10.63%
8.81%
—
1.51
Dividend per shkr
3.21
3.16
3.63
3.73
3.51
3.85
4.07
3.94
3.65
4.08
1.41
3.08%
1.70%
—
21.22
Div yield (avg)%
11.62
14.44
13.40
15.95
14.46
14.08
13.94
13.06
13.59
12.94
2.31
13.59
13.77
9
12.94
Payout ratio%
20.99
21.31
21.74
19.10
16.82
17.70
20.60
22.69
25.43
28.27
19.39
22.69
21.15
17
0.912
Shares (diluted)B
0.982
0.979
0.974
0.908
0.939
1.057
1.171
1.235
1.437
1.593
0.951
11.15%
4.43%
81
29.46
Buyback yield%
18.21
17.31
18.06
15.23
16.37
15.41
18.00
17.63
17.36
17.72
23.35
17.63
17.50
65
1.528
D/E ratiox
0.761
0.858
0.869
0.946
1.131
1.130
1.169
1.206
1.200
1.281
0.146
1.200
1.131
46
2.361
Enterprise valuekr B
3.029
3.420
3.857
4.183
4.701
5.247
5.600
5.928
6.215
7.282
1.198
9.15%
10.23%
44
3.290
LT debtkr B
2.256
2.376
2.243
2.037
1.982
1.932
2.096
2.196
2.170
2.212
1.842
2.22%
(0.87%)
48
Cost of revenue
0.48%
1.00×
Operating expenses
0.74%
1.03×