5.428
Revenuekr B
3.640
3.857
4.058
4.389
4.681
5.057
5.316
5.748
6.145
6.691
5.690
7.41%
6.92%
86
28.89
Revenue growth%
24.16
26.23
27.53
28.13
27.73
29.83
28.62
28.61
26.57
24.74
19.51
28.61
27.63
43
21.04
Gross margin%
3.96
1.32
1.78
1.99
4.93
2.85
1.08
0.40
0.40
0.40
18.90
0.40
1.55
29
27.59
Operating margin%
24.67
27.03
25.79
27.20
27.96
30.25
28.86
31.70
31.29
30.73
21.80
30.73
28.41
87
19.37
Net margin%
22.56
23.18
22.44
24.78
27.60
29.93
27.26
26.08
27.22
27.80
3.01
27.26
26.65
88
8.204
P/E ratio (avg)x
9.461
10.71
11.22
11.72
12.26
13.66
14.94
13.87
14.19
14.22
30.93
14.19
12.96
12
24.46
EV/EBITx
29.71
27.24
27.52
28.73
28.31
30.73
34.18
37.26
37.24
35.28
18.93
35.28
30.22
45
17.75
FCF yield (avg)%
16.11
18.23
17.94
16.75
17.71
20.63
23.37
22.00
23.49
24.74
20.30
23.37
19.43
42
23.23
FCF margin%
23.53
23.45
20.64
20.40
21.02
21.46
22.19
23.85
21.02
19.93
10.72
21.46
21.24
24
0.372
FCF / Net incomex
1.594
1.772
1.994
2.237
2.159
1.933
1.996
2.051
2.118
2.082
0.681
2.051
2.024
34
19.50
ROIC%
11.88
11.48
14.27
15.89
15.57
15.41
15.45
13.14
13.13
11.00
3.41
13.14
13.71
21
24.84
Return on equity%
19.86
20.40
19.89
19.38
17.87
15.75
17.92
19.96
20.20
17.70
11.73
17.92
19.62
95
28.27
Return on assets%
20.03
20.23
19.94
22.87
23.57
25.58
22.74
21.41
20.70
21.10
18.79
21.41
21.26
8
1.95
EPSkr
5.81
6.08
5.54
6.01
6.04
6.29
7.01
6.49
7.34
7.64
2.00
4.80%
2.50%
—
18.99
EPS growth%
8.13
8.85
9.89
9.15
7.05
9.65
8.52
6.18
9.01
6.86
21.40
8.52
8.69
8
1.48
Bookvalue per shkr
5.57
6.12
5.43
5.28
5.22
4.59
5.04
5.54
5.91
5.79
1.69
2.09%
0.86%
—
1.73
FCF per sharekr
3.13
3.27
3.30
3.31
3.21
2.81
2.71
2.88
3.00
3.01
3.47
(1.26%)
(1.40%)
—
1.95
Dividend per shkr
3.07
3.61
3.61
4.29
4.59
4.90
5.04
5.97
6.76
7.01
2.85
8.85%
8.50%
—
17.44
Div yield (avg)%
8.07
5.57
3.85
4.01
4.36
1.44
2.73
1.45
0.40
1.52
5.77
1.45
3.29
8
12.35
Payout ratio%
10.48
11.73
12.27
9.89
9.30
10.18
11.99
12.25
12.18
11.92
5.11
11.99
11.83
32
0.623
Shares (diluted)B
1.004
1.091
1.273
1.379
1.408
1.517
1.789
2.007
2.309
2.243
0.640
9.76%
10.13%
81
15.66
Buyback yield%
7.40
4.46
4.56
5.57
6.44
7.26
7.81
10.61
13.59
13.95
20.84
10.61
7.33
16
0.443
D/E ratiox
0.353
0.352
0.385
0.418
0.386
0.420
0.405
0.416
0.405
0.385
1.485
0.405
0.395
63
2.664
Enterprise valuekr B
4.481
4.586
4.750
5.061
5.203
5.518
6.560
6.988
7.357
7.916
0.708
8.76%
6.36%
77
4.843
LT debtkr B
5.203
4.932
4.386
4.157
3.896
3.537
3.757
3.847
3.446
3.702
4.342
(1.02%)
(2.61%)
71
Cost of revenue
7.06%
1.01×
Operating expenses
6.85%
0.99×
Property and equipment
22.81%
Goodwill & intangibles
14.42%