111.4
Revenuekr M
201.6
212.9
224.2
240.9
252.1
265.6
287.9
300.0
311.7
323.6
115.3
5.12%
5.46%
53
10.12
Revenue growth%
12.52
13.25
13.65
10.96
8.46
5.91
8.35
7.63
6.21
8.42
18.44
7.63
8.44
8
29.94
Gross margin%
24.89
23.63
25.45
23.18
24.69
25.22
24.59
23.79
22.30
22.25
26.64
23.79
24.19
71
22.70
Operating margin%
22.81
22.82
24.38
25.00
24.02
23.88
24.45
23.55
21.29
23.16
8.06
23.55
23.72
51
27.37
Net margin%
17.38
17.31
18.46
15.98
18.49
20.61
17.61
15.41
18.06
15.82
10.07
17.61
17.50
35
7.012
P/E ratio (avg)x
31.65
29.17
32.52
35.05
38.57
39.54
43.08
42.36
47.02
47.93
30.32
43.08
39.05
30
11.73
EV/EBITx
13.21
14.52
14.38
16.18
16.95
19.29
20.31
22.38
21.43
22.80
15.15
21.43
18.12
78
26.31
FCF yield (avg)%
4.21
4.27
5.35
5.98
3.59
5.08
5.76
5.97
3.49
1.14
9.70
5.08
4.68
62
27.52
FCF margin%
5.73
4.65
7.64
7.93
5.04
5.01
6.80
7.67
6.48
5.90
15.64
6.48
6.19
90
0.378
FCF / Net incomex
2.263
2.503
2.396
2.563
2.529
2.722
2.913
3.043
3.327
3.238
1.521
3.043
2.642
19
11.99
ROIC%
31.53
32.84
34.53
37.06
34.98
32.34
31.45
28.72
30.56
30.09
16.93
30.56
31.94
88
19.36
Return on equity%
21.46
22.47
19.93
20.97
20.00
22.78
23.94
21.04
20.29
23.00
15.19
22.78
21.25
79
23.91
Return on assets%
23.65
24.59
26.24
28.03
27.85
29.94
30.43
27.99
26.86
27.80
13.96
27.99
27.82
42
1.97
EPSkr
1.17
1.21
1.24
1.25
1.13
1.02
0.91
0.90
0.95
0.91
2.18
(4.14%)
(3.30%)
—
27.64
EPS growth%
12.73
12.07
12.87
13.54
15.34
13.12
11.14
11.33
10.92
8.58
10.79
11.14
12.40
14
4.21
Bookvalue per shkr
1.40
1.30
1.37
1.38
1.52
1.48
1.32
1.33
1.41
1.48
1.00
(0.49%)
0.43%
—
2.81
FCF per sharekr
1.32
1.39
1.29
1.19
1.14
1.04
1.01
0.98
1.02
1.03
3.19
(1.92%)
(3.17%)
—
2.91
Dividend per shkr
4.22
4.38
4.18
3.90
4.19
4.41
3.76
3.31
3.18
3.43
3.03
(3.91%)
(1.71%)
—
2.81
Div yield (avg)%
10.34
9.79
9.18
11.96
13.75
15.87
16.46
15.40
16.14
16.60
27.73
16.14
14.57
16
20.52
Payout ratio%
29.28
28.76
26.73
25.60
27.03
24.14
22.45
23.46
21.70
24.66
22.33
23.46
25.13
74
18.49
Shares (diluted)M
13.89
14.28
15.14
13.97
14.22
13.97
12.05
11.13
11.20
11.58
18.07
(4.01%)
(2.39%)
90
6.56
Buyback yield%
24.94
22.62
25.29
25.33
28.00
30.11
28.64
28.50
30.29
32.82
15.06
30.11
28.25
77
0.581
D/E ratiox
0.518
0.505
0.500
0.581
0.595
0.643
0.699
0.782
0.891
0.863
0.750
0.782
0.619
26
75.86
Enterprise valuekr M
248.9
216.0
233.3
237.5
207.6
209.5
215.5
224.4
247.3
224.7
234.4
1.60%
(0.72%)
64
24.42
LT debtkr M
110.0
111.1
115.2
133.9
152.6
161.0
171.5
199.1
190.6
203.0
215.3
5.88%
6.61%
7
Cost of revenue
5.42%
1.00×
Operating expenses
5.36%
0.99×
Goodwill & intangibles
19.34%