18.49
Revenuekr B
14.24
14.51
14.91
14.81
15.20
15.14
15.34
15.22
15.19
15.03
19.26
(0.23%)
0.76%
58
18.76
Revenue growth%
12.51
12.13
13.41
11.41
13.00
14.65
16.44
16.43
18.57
15.80
28.41
16.43
14.03
17
20.96
Gross margin%
24.09
25.63
28.24
29.62
29.40
26.92
28.65
26.00
26.64
29.26
19.02
26.92
27.58
6
9.48
Operating margin%
8.53
8.11
10.02
9.63
7.28
6.57
5.88
6.97
5.04
4.55
17.31
5.88
7.12
79
4.23
Net margin%
18.23
18.83
20.51
22.81
25.03
23.84
24.20
25.25
27.73
29.22
10.38
25.25
24.02
89
12.93
P/E ratio (avg)x
14.41
15.58
14.43
14.20
14.54
15.10
15.80
15.79
16.67
17.24
7.348
15.80
15.34
41
24.94
EV/EBITx
18.46
20.57
22.31
26.56
29.47
34.36
41.00
46.40
54.21
54.21
23.64
46.40
31.91
34
10.10
FCF yield (avg)%
28.67
30.21
30.05
31.78
32.51
33.64
35.32
36.77
35.21
37.90
4.31
35.32
33.07
52
12.87
FCF margin%
24.86
27.18
29.83
29.32
29.35
30.96
28.78
29.55
30.07
30.79
27.69
30.07
29.45
81
0.415
FCF / Net incomex
2.337
2.678
3.026
3.092
3.046
2.912
3.135
3.732
4.244
4.741
1.501
3.732
3.069
23
10.07
ROIC%
20.45
20.37
18.73
21.47
23.15
22.22
22.80
23.84
24.07
24.07
4.91
23.84
22.51
79
17.99
Return on equity%
31.08
28.35
26.57
29.31
30.26
30.91
27.96
25.94
24.12
23.58
25.80
25.94
28.16
60
9.97
Return on assets%
26.58
28.87
30.24
31.35
33.03
33.07
32.40
32.09
32.28
32.20
10.26
32.28
32.14
28
37.63
EPSkr
19.06
17.98
18.43
18.96
21.03
20.97
23.77
27.39
27.78
28.69
39.67
6.41%
5.16%
—
7.28
EPS growth%
14.27
11.96
11.65
9.60
11.14
10.04
9.67
11.04
9.38
9.20
23.12
9.67
10.54
11
24.73
Bookvalue per shkr
54.71
47.49
41.80
42.36
42.84
38.40
39.03
34.97
33.62
31.08
22.54
(6.21%)
(4.74%)
—
45.13
FCF per sharekr
31.44
32.84
36.18
40.01
47.04
51.70
55.24
55.13
61.08
62.74
52.50
5.93%
7.68%
—
33.70
Dividend per shkr
40.92
45.28
49.65
56.10
62.92
60.50
64.73
73.90
69.56
79.21
54.58
4.71%
7.70%
—
13.78
Div yield (avg)%
19.43
20.20
18.56
20.35
20.98
18.01
18.46
16.07
16.86
18.51
12.78
18.01
18.53
63
17.62
Payout ratio%
6.04
3.59
2.36
2.54
0.40
0.40
3.16
4.51
3.02
2.12
12.89
3.02
2.78
34
0.404
Shares (diluted)B
0.783
0.895
1.035
1.212
1.307
1.349
1.321
1.442
1.712
1.898
0.417
7.74%
9.88%
51
24.47
Buyback yield%
5.26
5.71
5.81
8.22
7.63
10.47
8.29
6.11
6.71
3.79
14.01
6.71
6.41
87
0.139
D/E ratiox
1.643
1.633
1.654
1.672
1.642
1.501
1.632
1.690
1.845
1.769
1.101
1.690
1.649
40
19.91
Enterprise valuekr B
13.31
15.15
18.13
19.35
22.25
24.87
24.99
24.26
24.83
25.10
4.081
2.45%
7.36%
24
18.33
LT debtkr B
2.433
2.764
2.603
2.675
2.758
2.665
2.482
2.483
2.358
2.555
19.11
(1.52%)
(0.50%)
31
Cost of revenue
0.78%
1.00×
Operating expenses
1.39%
1.06×
Goodwill & intangibles
17.29%
Spread over hurdle
(3.04%)