0.911
Revenuekr B
1.723
1.762
1.766
1.757
1.748
1.800
1.811
1.813
1.837
1.864
0.989
1.30%
1.18%
40
12.89
Revenue growth%
21.99
22.22
21.41
19.91
22.86
23.16
25.42
23.50
24.98
22.13
15.38
23.50
22.54
21
20.10
Gross margin%
17.51
16.19
14.61
15.62
14.67
12.49
13.84
12.48
11.08
8.34
21.74
12.48
14.22
59
28.65
Operating margin%
21.91
20.87
18.65
21.50
19.02
19.31
17.67
17.81
15.56
18.11
27.27
17.81
18.84
64
4.84
Net margin%
4.89
4.01
4.08
6.54
5.36
3.54
2.22
2.49
2.98
2.50
11.82
2.50
3.77
25
11.59
P/E ratio (avg)x
31.74
33.68
30.43
29.45
27.88
24.97
23.88
23.67
24.90
24.95
21.70
24.90
26.43
49
10.16
EV/EBITx
13.84
13.91
13.47
14.85
14.69
15.99
18.41
19.27
21.44
23.10
24.65
19.27
15.42
14
17.53
FCF yield (avg)%
19.58
20.42
19.96
19.69
22.40
19.84
19.23
17.52
15.84
16.30
6.51
17.52
19.63
8
7.74
FCF margin%
2.21
0.98
2.95
0.63
2.60
4.28
2.10
3.58
2.33
1.28
26.53
2.33
2.27
38
0.599
FCF / Net incomex
1.836
1.891
1.820
1.781
2.007
1.946
1.772
1.658
1.579
1.762
1.341
1.762
1.800
22
7.02
ROIC%
8.11
5.16
5.05
7.62
10.57
7.79
10.00
12.95
14.11
11.71
12.56
11.71
9.05
25
13.69
Return on equity%
32.53
35.40
36.35
34.47
31.79
29.86
28.35
26.91
26.67
27.54
3.37
27.54
30.82
66
27.71
Return on assets%
10.96
11.11
8.83
11.02
13.87
13.86
16.44
17.60
20.02
18.16
26.72
17.60
13.87
93
5.86
EPSkr
6.32
7.08
6.49
6.70
6.62
7.46
6.91
6.61
6.32
6.06
6.14
(1.75%)
(1.35%)
—
5.29
EPS growth%
8.90
7.77
5.61
4.95
5.90
8.74
11.50
10.40
9.37
8.66
29.04
9.37
8.70
6
9.24
Bookvalue per shkr
10.47
10.83
12.46
13.04
12.89
14.01
16.52
17.14
18.08
19.43
6.17
8.54%
7.15%
—
5.24
FCF per sharekr
3.51
3.33
3.00
2.81
3.01
3.07
2.77
3.05
2.90
3.19
2.13
1.21%
(0.40%)
—
9.16
Dividend per shkr
9.73
8.51
9.01
9.50
8.41
8.61
8.14
7.83
7.43
7.91
5.56
(1.21%)
(1.30%)
—
9.81
Div yield (avg)%
14.21
14.87
16.59
14.64
13.73
14.99
14.83
14.74
13.24
12.12
14.19
14.74
14.69
81
10.70
Payout ratio%
5.24
2.31
5.13
5.54
4.31
7.06
8.22
5.46
2.55
1.72
18.82
5.46
5.19
31
57.19
Shares (diluted)M
43.38
45.74
44.54
38.98
39.50
41.31
44.28
39.05
38.39
33.54
57.40
(3.22%)
(2.41%)
16
13.21
Buyback yield%
25.14
27.40
25.59
24.71
22.76
24.62
26.10
26.86
26.54
28.22
29.13
26.54
25.85
82
1.667
D/E ratiox
0.368
0.412
0.388
0.387
0.420
0.409
0.455
0.460
0.492
0.537
0.312
0.460
0.416
57
1.590
Enterprise valuekr B
1.450
1.388
1.389
1.368
1.198
1.189
1.109
1.112
1.131
1.242
1.622
0.73%
(1.97%)
15
1.654
LT debtkr B
0.753
0.877
0.906
0.921
1.039
1.053
1.183
1.362
1.472
1.557
1.013
8.42%
8.15%
77
Cost of revenue
1.18%
1.00×
Operating expenses
0.34%
0.92×
Property and equipment
13.68%
Spread over hurdle
(1.27%)