856.4
Revenuekr M
447.8
478.6
505.5
551.2
577.3
622.5
665.5
701.5
748.8
783.7
922.1
6.30%
6.63%
18
12.24
Revenue growth%
21.87
24.17
26.97
25.07
24.87
26.14
23.86
21.65
22.64
22.71
3.83
22.71
24.02
73
5.85
Gross margin%
10.86
12.59
11.18
12.06
12.98
13.84
15.33
16.89
17.19
19.52
20.52
16.89
13.41
85
27.69
Operating margin%
14.40
14.30
15.43
13.49
10.86
9.80
12.08
11.00
10.33
7.78
15.76
10.33
11.54
86
23.92
Net margin%
16.20
15.21
16.01
18.92
20.00
21.15
22.74
24.28
25.40
26.39
3.91
24.28
20.57
65
7.348
P/E ratio (avg)x
53.61
58.79
58.96
57.70
63.55
64.30
75.76
79.10
87.74
97.05
17.54
79.10
63.92
86
34.48
EV/EBITx
28.12
27.65
25.64
27.57
25.98
29.31
30.15
32.80
35.60
33.50
23.67
32.80
28.71
63
18.65
FCF yield (avg)%
20.81
19.08
18.43
18.54
19.17
22.11
24.92
25.56
22.76
20.21
9.67
22.76
20.51
19
5.92
FCF margin%
8.39
8.58
8.68
10.80
11.02
8.47
8.12
6.71
8.21
5.52
9.85
8.12
8.43
22
1.661
FCF / Net incomex
2.502
2.726
2.716
2.670
3.026
3.610
3.789
3.929
4.420
4.697
0.693
3.929
3.318
41
23.85
ROIC%
14.10
16.80
18.23
21.14
21.36
19.75
22.69
22.25
24.07
25.65
26.34
22.69
21.25
39
17.56
Return on equity%
18.05
17.91
19.98
20.17
18.47
18.62
21.00
19.46
17.97
15.05
24.12
18.62
18.55
36
6.19
Return on assets%
26.92
28.52
28.72
28.43
28.46
27.70
26.24
27.80
25.35
22.49
28.85
26.24
27.75
37
7.11
EPSkr
8.65
9.72
10.96
11.82
13.77
13.32
15.37
15.37
16.68
17.11
7.33
4.43%
8.65%
—
11.58
EPS growth%
8.52
5.91
4.59
5.21
7.49
7.66
5.83
5.73
8.69
9.61
19.14
7.66
6.70
27
5.38
Bookvalue per shkr
5.80
6.84
7.72
7.55
8.91
8.73
10.41
10.22
11.61
13.35
13.22
8.41%
9.79%
—
7.68
FCF per sharekr
4.06
4.70
5.54
5.63
6.65
7.10
7.63
8.42
8.88
9.77
9.97
8.01%
10.61%
—
14.82
Dividend per shkr
9.87
9.66
9.89
8.86
7.83
7.43
8.05
7.73
8.04
6.92
14.54
(2.44%)
(4.02%)
—
5.03
Div yield (avg)%
24.74
26.39
28.04
28.04
28.61
30.37
30.60
29.50
29.20
28.18
29.87
29.50
28.39
15
26.57
Payout ratio%
0.40
2.93
4.92
2.00
0.40
1.36
1.97
1.22
4.04
3.20
19.57
1.97
1.98
11
36.25
Shares (diluted)M
30.64
26.16
24.79
22.31
20.27
18.57
18.22
17.71
18.45
20.01
37.17
(0.26%)
(4.91%)
74
4.85
Buyback yield%
8.57
8.06
10.85
8.76
8.50
10.36
7.76
6.56
9.03
10.82
25.08
9.03
8.67
15
1.413
D/E ratiox
0.653
0.596
0.567
0.614
0.543
0.582
0.623
0.648
0.657
0.662
0.378
0.648
0.618
78
0.260
Enterprise valuekr B
0.665
0.634
0.633
0.617
0.629
0.704
0.780
0.780
0.850
0.833
1.007
5.77%
2.30%
66
657.5
LT debtkr M
599.4
548.7
611.8
638.4
586.5
636.0
708.6
679.1
760.0
734.2
796.2
4.59%
2.68%
29
Cost of revenue
6.63%
1.00×
Operating expenses
6.50%
0.99×
Property and equipment
16.49%
Cash and investments
13.89%
Spread over hurdle
(3.81%)