140.2
Revenuekr M
77.07
83.25
88.29
95.35
99.98
108.8
118.6
125.4
132.0
141.3
150.7
7.17%
7.21%
10
21.55
Revenue growth%
18.27
21.19
20.56
20.46
18.36
17.16
16.62
15.05
17.73
17.18
17.36
17.16
18.00
76
27.56
Gross margin%
30.60
32.43
30.10
32.86
33.33
32.37
32.83
34.06
35.16
36.12
16.94
34.06
32.84
73
2.62
Operating margin%
26.30
27.71
26.87
29.06
30.73
29.59
28.89
29.28
32.17
32.23
27.67
29.59
29.17
86
10.57
Net margin%
30.38
31.94
34.30
33.32
33.73
34.67
33.93
32.67
34.43
32.34
4.25
33.93
33.53
28
17.38
P/E ratio (avg)x
26.62
24.87
23.02
23.08
23.92
22.27
24.18
24.73
24.09
22.24
35.82
24.09
24.00
57
18.03
EV/EBITx
17.88
18.86
18.82
21.55
22.63
25.75
27.37
32.13
36.71
42.79
25.17
32.13
24.19
44
3.17
FCF yield (avg)%
4.20
6.32
6.95
7.38
4.96
4.36
5.93
8.70
7.14
8.34
13.55
7.14
6.63
58
22.97
FCF margin%
29.60
32.29
31.41
30.81
28.33
29.17
30.78
31.07
30.14
28.41
15.94
30.14
30.46
76
1.395
FCF / Net incomex
1.126
1.165
1.126
1.246
1.217
1.407
1.355
1.464
1.570
1.535
1.525
1.464
1.300
75
26.55
ROIC%
13.96
12.79
12.18
9.96
12.03
12.90
12.75
10.36
13.27
14.20
4.04
12.90
12.77
77
23.37
Return on equity%
12.58
9.82
7.15
7.42
8.09
5.90
5.67
6.18
7.17
8.79
17.05
6.18
7.29
73
9.28
Return on assets%
24.60
22.67
21.68
20.98
19.44
17.13
18.92
19.17
18.63
16.77
5.58
18.63
19.30
53
13.39
EPSkr
10.86
10.86
10.65
10.69
9.39
8.22
8.59
9.15
8.68
9.34
14.55
(0.11%)
(2.44%)
—
11.51
EPS growth%
26.37
23.71
21.28
21.93
20.39
18.18
16.34
15.26
17.13
20.02
16.99
17.13
20.20
9
10.06
Bookvalue per shkr
4.34
4.98
5.93
6.90
6.83
6.78
6.73
7.21
6.90
8.20
5.66
3.71%
6.59%
—
13.90
FCF per sharekr
6.73
7.82
8.42
8.91
10.04
10.25
10.91
11.47
13.19
13.38
9.48
5.92%
7.38%
—
2.30
Dividend per shkr
5.86
5.65
5.66
5.13
4.89
5.40
5.41
5.30
5.97
6.45
12.74
5.70%
0.65%
—
2.79
Div yield (avg)%
22.93
22.29
20.79
19.28
16.90
17.24
16.75
18.72
20.94
21.19
8.22
18.72
20.04
27
6.13
Payout ratio%
7.78
7.57
8.56
7.52
8.34
6.92
9.21
11.08
11.69
14.46
28.40
11.08
8.45
20
2.284
Shares (diluted)M
3.125
3.361
3.700
4.087
3.941
4.085
4.516
4.556
4.472
4.892
2.312
4.42%
4.18%
11
4.33
Buyback yield%
23.99
24.53
25.65
24.67
25.08
24.68
22.83
24.20
21.69
18.75
25.99
22.83
24.37
32
1.557
D/E ratiox
2.377
2.445
2.459
2.876
3.094
3.060
3.568
3.375
3.777
3.776
1.728
3.568
3.077
94
132.0
Enterprise valuekr M
67.57
62.86
59.56
61.22
63.24
56.84
56.84
64.26
69.64
78.63
80.36
4.45%
1.58%
64
39.27
LT debtkr M
14.28
16.33
18.92
18.35
17.63
17.04
17.47
19.20
22.68
25.84
102.5
7.95%
6.36%
25
Cost of revenue
7.33%
1.01×
Operating expenses
7.06%
0.99×
Cash and investments
20.50%
Goodwill & intangibles
17.56%
Spread over hurdle
15.97%