3.060
Revenuekr B
5.093
5.215
5.169
5.098
5.101
5.087
5.000
5.009
5.019
5.056
3.252
(0.18%)
(0.18%)
62
24.58
Revenue growth%
3.59
0.83
2.66
4.99
5.55
4.61
3.02
1.29
2.95
1.65
5.42
2.95
2.98
28
25.48
Gross margin%
6.40
8.56
9.28
7.20
5.92
8.13
9.59
7.62
8.93
10.68
24.81
8.93
8.35
78
19.04
Operating margin%
14.22
11.41
10.13
7.53
8.67
8.72
6.14
4.31
6.44
4.55
12.59
6.14
8.10
6
11.65
Net margin%
12.51
14.42
13.75
16.49
14.01
13.66
15.67
18.57
19.14
16.86
26.63
16.86
15.04
85
10.98
P/E ratio (avg)x
17.45
16.54
16.23
17.86
16.85
16.25
18.04
20.74
21.63
21.23
25.07
20.74
17.66
62
20.87
EV/EBITx
19.85
19.70
21.53
22.22
23.87
23.87
23.55
26.53
27.86
32.11
26.33
26.53
23.71
33
11.82
FCF yield (avg)%
7.71
5.50
2.68
3.08
5.84
7.36
7.46
5.23
3.32
2.59
12.20
5.23
5.36
9
3.10
FCF margin%
16.80
14.94
13.51
12.16
14.76
12.51
10.62
9.05
9.79
12.22
4.42
10.62
12.37
86
0.187
FCF / Net incomex
2.188
2.439
2.341
2.739
2.645
2.982
3.374
3.735
3.564
3.546
1.474
3.546
2.861
69
21.63
ROIC%
22.55
23.88
25.32
27.76
25.24
23.98
23.30
21.12
21.86
22.20
17.47
22.20
23.59
57
4.39
Return on equity%
19.86
22.23
23.15
20.24
21.10
22.00
20.52
18.37
17.69
18.18
29.23
18.37
20.38
67
17.10
Return on assets%
9.91
10.15
7.91
7.01
7.19
7.17
5.29
8.15
8.23
10.70
23.23
8.15
8.03
47
13.23
EPSkr
6.88
7.73
7.54
7.55
8.81
9.03
9.68
10.52
10.12
10.42
14.34
3.43%
4.84%
—
13.13
EPS growth%
3.99
4.48
6.72
7.67
6.35
3.90
3.39
1.60
0.40
3.30
21.75
3.30
3.95
50
7.75
Bookvalue per shkr
8.46
8.65
7.42
7.78
8.31
7.26
7.58
6.54
6.49
6.12
3.25
(5.93%)
(2.43%)
—
7.20
FCF per sharekr
16.56
16.32
16.52
16.42
16.24
14.44
12.99
12.02
12.71
13.90
15.81
(3.06%)
(2.09%)
—
10.32
Dividend per shkr
23.08
23.07
26.74
31.67
34.80
35.39
39.61
40.30
46.93
56.62
8.12
10.22%
10.99%
—
15.14
Div yield (avg)%
5.81
8.22
8.05
5.88
4.83
3.10
5.43
8.26
9.38
10.52
22.98
8.26
6.97
67
20.40
Payout ratio%
14.89
17.25
19.98
20.13
18.91
16.50
14.78
16.90
17.11
16.70
20.88
16.70
17.00
49
109.2
Shares (diluted)M
115.9
110.1
113.3
115.0
122.9
128.8
113.6
105.7
97.43
95.10
110.3
(4.99%)
(2.86%)
19
7.49
Buyback yield%
14.62
14.08
11.29
9.98
10.08
8.63
5.71
6.58
5.39
2.67
21.60
5.71
9.31
14
0.685
D/E ratiox
0.603
0.547
0.526
0.465
0.483
0.539
0.569
0.548
0.611
0.603
1.505
0.569
0.547
71
0.980
Enterprise valuekr B
5.756
6.264
6.365
6.391
5.993
6.635
6.463
6.112
6.673
6.568
2.836
1.85%
2.81%
60
3.619
LT debtkr B
3.242
3.649
4.317
4.886
4.982
5.046
5.840
6.501
6.517
6.546
2.944
5.61%
7.20%
84
Cost of revenue
(0.34%)
0.98×
Operating expenses
(0.07%)
1.01×
Property and equipment
20.19%