0.527
Revenuekr B
0.632
0.672
0.706
0.726
0.769
0.818
0.871
0.916
0.975
1.036
0.567
6.16%
5.72%
21
24.48
Revenue growth%
7.54
10.52
8.86
10.32
8.07
5.72
7.81
7.08
8.72
10.29
21.42
7.81
8.40
53
20.73
Gross margin%
8.68
8.51
6.70
7.63
8.09
6.02
3.26
0.40
0.98
2.02
5.09
2.02
6.36
88
18.09
Operating margin%
6.70
5.02
7.48
6.17
4.86
6.90
7.73
9.79
12.42
9.60
28.60
9.60
7.19
62
24.37
Net margin%
26.82
26.20
25.67
26.86
28.53
27.51
26.55
26.18
23.58
23.91
18.88
26.18
26.37
12
24.45
P/E ratio (avg)x
14.03
15.97
18.55
20.83
24.34
22.72
26.03
26.74
26.22
28.38
20.24
26.22
23.53
53
6.972
EV/EBITx
35.45
33.21
35.99
36.66
40.44
38.84
36.00
40.34
38.27
43.02
20.28
38.84
37.46
92
12.57
FCF yield (avg)%
28.24
25.38
24.95
25.41
23.60
21.56
20.01
17.30
19.58
19.84
26.72
19.84
22.58
24
5.99
FCF margin%
15.52
16.05
14.08
15.67
13.79
13.06
14.40
16.93
18.22
19.19
15.52
16.93
15.59
58
1.093
FCF / Net incomex
0.249
0.225
0.217
0.211
0.194
0.197
0.194
0.215
0.192
0.185
1.701
0.194
0.204
78
29.84
ROIC%
27.63
29.86
29.75
27.34
25.16
25.97
25.81
23.40
25.83
28.07
25.59
25.83
26.66
21
13.87
Return on equity%
24.24
21.57
20.99
18.14
18.64
17.02
18.61
18.90
19.92
21.14
22.70
18.90
19.41
93
17.47
Return on assets%
6.37
8.93
11.70
8.91
6.00
4.25
7.18
4.19
5.14
3.27
22.70
4.25
6.18
38
7.48
EPSkr
8.77
8.49
7.69
7.56
6.73
6.29
6.73
5.99
6.56
7.00
7.94
0.81%
(1.58%)
—
14.28
EPS growth%
17.36
15.36
18.08
20.78
20.07
17.23
15.68
18.27
15.29
14.40
13.32
15.68
17.29
20
6.25
Bookvalue per shkr
9.95
9.88
11.83
12.38
13.07
13.04
14.83
15.01
14.96
14.74
2.12
2.43%
4.32%
—
3.68
FCF per sharekr
10.44
10.31
11.03
9.94
8.91
7.92
7.04
6.90
6.86
7.12
2.39
(4.38%)
(4.29%)
—
4.53
Dividend per shkr
10.20
11.62
10.84
12.50
12.34
12.17
11.32
12.68
14.22
16.31
7.41
5.74%
5.33%
—
25.97
Div yield (avg)%
5.77
3.78
6.50
8.51
8.01
10.84
11.23
10.39
8.65
11.26
14.29
10.84
8.58
17
7.51
Payout ratio%
15.92
16.16
14.99
13.53
10.75
10.77
12.40
14.28
12.03
9.89
22.36
12.03
12.97
28
82.19
Shares (diluted)M
78.97
78.00
85.47
85.49
87.22
94.52
100.5
94.88
85.62
86.64
79.92
(0.13%)
0.03%
53
17.77
Buyback yield%
29.62
31.50
34.43
32.04
31.23
29.09
31.60
30.71
27.85
27.85
17.01
29.09
30.97
63
0.437
D/E ratiox
2.046
1.996
1.910
2.077
2.236
2.375
2.161
1.961
1.889
1.795
1.613
1.961
2.021
30
1.188
Enterprise valuekr B
0.620
0.742
0.847
0.923
0.910
0.891
0.931
1.087
1.162
1.382
0.427
8.72%
8.77%
8
0.172
LT debtkr B
0.706
0.734
0.691
0.674
0.656
0.616
0.674
0.640
0.634
0.621
1.093
(1.09%)
(2.27%)
64
Cost of revenue
5.37%
0.97×
Operating expenses
6.56%
1.08×
Property and equipment
15.93%