357.8
Revenuekr M
668.2
692.3
704.7
710.6
732.0
736.6
770.9
779.2
801.9
813.6
386.2
2.14%
2.24%
39
16.08
Revenue growth%
22.85
25.49
26.66
27.85
26.01
28.58
29.06
28.26
29.25
30.88
11.13
29.06
28.05
18
24.67
Gross margin%
16.03
14.93
12.18
14.28
12.70
14.75
12.82
13.55
16.32
18.75
18.28
14.75
14.52
47
18.49
Operating margin%
14.58
13.01
14.74
15.87
13.86
14.81
13.98
12.20
14.47
12.40
22.90
13.98
14.23
15
16.15
Net margin%
11.57
10.81
8.93
7.73
5.75
3.69
3.65
2.98
3.62
1.08
20.63
3.62
4.72
17
24.32
P/E ratio (avg)x
24.73
22.80
22.70
23.72
21.16
22.47
24.19
23.41
22.96
21.38
22.39
22.96
22.88
52
18.60
EV/EBITx
9.656
9.162
9.080
9.653
9.704
8.294
7.597
7.054
7.321
7.202
17.29
7.321
8.687
42
5.97
FCF yield (avg)%
24.47
24.99
26.35
26.74
29.55
26.70
29.30
27.07
25.81
28.59
26.55
27.07
26.72
80
26.33
FCF margin%
13.01
15.85
17.51
17.15
17.11
15.47
17.25
17.57
18.29
19.66
21.48
17.57
17.20
93
1.492
FCF / Net incomex
0.356
0.416
0.445
0.456
0.475
0.510
0.561
0.608
0.654
0.621
1.509
0.608
0.492
5
5.99
ROIC%
27.02
27.40
28.32
25.69
26.89
25.18
28.01
30.94
30.29
30.67
10.92
30.29
27.71
28
14.84
Return on equity%
11.19
8.94
8.25
6.86
7.32
8.13
7.95
9.41
12.13
13.86
29.21
9.41
8.60
23
28.45
Return on assets%
18.13
20.54
18.20
18.94
19.36
19.53
20.86
18.51
16.78
15.47
16.07
18.51
18.72
14
32.70
EPSkr
4.97
4.98
4.54
4.25
4.40
4.51
4.80
4.30
4.71
5.05
33.73
2.77%
0.50%
—
8.74
EPS growth%
35.46
37.69
39.19
39.51
41.11
43.62
40.94
40.38
42.03
41.32
29.90
41.32
40.66
50
13.29
Bookvalue per shkr
27.58
29.94
32.80
36.29
38.26
36.65
33.87
38.18
41.76
42.04
19.37
1.90%
5.53%
—
24.88
FCF per sharekr
41.65
50.07
59.46
65.87
65.63
74.48
75.12
77.07
89.77
93.88
44.04
7.42%
9.53%
—
37.65
Dividend per shkr
32.65
34.43
38.70
39.43
44.42
48.80
54.38
58.18
60.30
65.52
38.53
8.08%
7.71%
—
12.41
Div yield (avg)%
5.37
5.64
3.34
2.47
2.73
5.52
7.38
10.36
9.77
10.53
21.42
9.77
5.58
55
29.79
Payout ratio%
8.58
9.85
10.93
11.50
13.73
11.96
8.98
9.44
10.73
9.96
17.52
9.96
10.35
42
9.751
Shares (diluted)M
10.57
12.01
13.64
14.11
13.54
12.59
14.14
14.19
14.70
16.84
9.967
4.47%
4.99%
6
25.03
Buyback yield%
21.56
20.62
20.57
21.00
23.02
23.89
25.33
26.16
25.88
23.01
12.49
25.33
23.02
87
0.179
D/E ratiox
1.924
1.907
2.167
2.381
2.590
2.674
2.850
3.184
3.375
3.808
1.105
3.184
2.632
74
555.0
Enterprise valuekr M
468.3
469.4
446.5
450.5
390.0
364.6
326.7
292.0
257.7
280.0
114.5
(6.41%)
(4.30%)
80
0.505
LT debtkr B
1.173
1.175
1.230
1.450
1.647
1.711
1.806
2.029
2.437
2.765
0.551
10.92%
9.17%
19
Cost of revenue
2.08%
0.98×
Operating expenses
2.57%
1.03×
Property and equipment
18.50%
Cash and investments
17.41%