0.569
Revenuekr B
1.494
1.538
1.587
1.649
1.759
1.841
1.917
2.057
2.193
2.355
0.589
6.01%
5.05%
34
16.19
Revenue growth%
17.12
19.27
20.66
17.81
18.95
16.60
18.97
21.35
24.26
22.45
26.42
21.35
19.12
15
19.60
Gross margin%
27.11
24.68
21.73
23.45
24.32
26.88
28.07
27.70
25.17
24.61
18.97
26.88
24.92
47
5.25
Operating margin%
1.93
4.73
6.85
5.54
3.07
2.26
3.43
2.38
0.40
2.38
17.51
2.38
2.73
81
21.97
Net margin%
29.51
28.46
27.46
29.11
27.20
25.76
24.48
22.53
23.62
26.43
23.66
24.48
26.81
50
29.21
P/E ratio (avg)x
11.40
12.56
11.59
12.17
10.76
10.47
11.59
10.75
10.19
10.18
33.54
10.47
11.08
55
15.65
EV/EBITx
42.47
44.12
48.15
46.09
43.50
40.64
43.29
47.73
54.20
56.07
36.94
47.73
45.10
59
22.02
FCF yield (avg)%
21.96
20.20
18.79
21.10
20.98
19.35
16.80
15.26
12.54
14.05
24.96
15.26
19.07
67
8.28
FCF margin%
21.89
24.09
22.69
23.98
21.02
19.26
18.60
16.00
13.35
14.40
16.78
16.00
20.14
28
1.715
FCF / Net incomex
1.127
1.182
1.145
1.088
0.922
0.885
0.823
0.886
0.813
0.710
0.895
0.823
0.904
20
5.15
ROIC%
17.57
19.00
20.26
20.64
18.91
20.39
19.50
22.30
23.28
21.77
7.81
21.77
20.33
13
11.21
Return on equity%
10.89
9.09
6.46
8.69
7.76
8.97
9.43
10.87
11.61
10.83
6.32
10.83
9.26
91
11.60
Return on assets%
29.19
31.54
32.38
30.36
30.15
27.44
29.96
27.96
25.56
27.49
9.92
27.49
29.58
41
7.45
EPSkr
17.04
17.84
17.13
18.42
19.53
19.83
20.18
18.18
18.06
18.44
8.22
(1.14%)
(0.41%)
—
13.68
EPS growth%
5.81
6.13
8.13
5.18
8.04
10.85
13.64
15.10
15.72
17.32
12.86
15.10
9.49
94
12.83
Bookvalue per shkr
17.86
17.97
20.63
21.72
22.55
24.66
22.70
24.51
27.56
30.77
26.86
6.41%
4.75%
—
25.43
FCF per sharekr
12.72
12.26
12.49
14.50
14.04
15.41
14.28
14.92
14.07
14.97
24.72
1.29%
1.18%
—
9.87
Dividend per shkr
21.27
23.10
22.06
24.76
26.34
29.89
33.76
31.39
28.87
26.42
5.84
0.06%
2.21%
—
25.09
Div yield (avg)%
27.50
29.70
27.12
26.51
26.23
27.80
25.07
27.82
27.90
29.67
19.15
27.82
27.65
89
16.42
Payout ratio%
15.55
15.53
16.65
18.37
20.71
20.54
19.90
19.29
19.12
17.97
19.07
19.29
18.74
17
32.02
Shares (diluted)M
47.56
51.38
55.75
62.47
67.98
72.37
82.50
79.06
84.29
87.68
33.09
5.22%
6.36%
40
3.81
Buyback yield%
22.51
24.55
22.23
23.27
24.12
25.53
26.55
28.83
28.38
30.23
4.64
28.38
25.04
53
1.286
D/E ratiox
2.172
2.588
2.919
2.806
2.803
2.693
3.206
3.774
4.105
4.335
0.719
3.774
2.862
37
0.887
Enterprise valuekr B
0.852
0.999
0.982
0.967
1.042
1.196
1.266
1.479
1.563
1.474
0.992
7.19%
5.63%
80
1.728
LT debtkr B
0.634
0.618
0.568
0.642
0.649
0.719
0.704
0.740
0.738
0.727
1.482
2.30%
2.01%
73
Cost of revenue
4.85%
0.98×
Operating expenses
5.51%
1.04×