602.0
Revenuekr M
369.9
398.3
425.0
463.6
492.2
529.6
562.7
604.9
669.0
729.1
631.0
8.17%
8.04%
87
13.72
Revenue growth%
17.76
19.89
19.44
21.15
22.60
21.58
23.13
21.14
20.24
17.38
26.35
21.14
20.69
50
12.54
Gross margin%
20.80
22.34
20.37
22.16
19.20
18.04
19.62
21.44
22.75
22.14
3.05
21.44
21.12
52
28.71
Operating margin%
26.60
25.46
22.86
19.94
22.64
23.95
23.09
20.71
17.93
15.20
28.99
20.71
22.75
29
22.83
Net margin%
2.54
3.93
6.26
7.12
6.24
9.04
11.27
11.71
10.44
10.15
27.74
10.44
8.08
6
35.44
P/E ratio (avg)x
20.23
18.58
16.74
17.93
17.35
15.90
13.83
13.30
13.51
13.90
32.04
13.83
16.32
36
16.78
EV/EBITx
17.79
18.20
21.44
24.92
26.09
28.23
27.61
32.84
36.29
42.97
17.21
32.84
26.85
36
4.57
FCF yield (avg)%
20.11
21.29
24.12
23.12
24.44
27.03
25.24
25.34
26.17
23.57
8.33
25.34
24.28
50
5.75
FCF margin%
12.01
12.02
13.15
14.19
16.90
19.74
20.86
21.35
20.73
19.06
15.97
20.73
17.98
56
1.311
FCF / Net incomex
0.394
0.377
0.386
0.358
0.364
0.343
0.337
0.371
0.418
0.473
0.924
0.371
0.374
41
6.30
ROIC%
13.92
15.17
15.55
16.59
15.58
16.63
15.28
17.29
14.96
17.72
16.93
16.63
15.57
21
18.29
Return on equity%
20.22
21.65
22.19
21.02
19.58
17.28
16.80
13.83
14.83
17.36
10.99
16.80
18.47
63
27.46
Return on assets%
22.48
23.00
24.10
21.21
21.12
23.64
24.40
26.89
28.42
29.97
5.69
26.89
23.87
12
2.67
EPSkr
2.91
3.29
3.49
4.08
4.40
4.91
4.97
5.33
6.22
6.47
2.82
8.00%
8.40%
—
11.31
EPS growth%
7.46
6.38
6.04
3.44
3.64
0.91
0.40
1.69
2.26
4.36
15.26
1.69
3.54
46
3.14
Bookvalue per shkr
3.38
3.35
3.44
3.09
2.99
2.74
3.06
3.32
3.72
4.06
1.74
6.31%
2.62%
—
1.83
FCF per sharekr
3.76
3.59
3.30
3.44
3.12
2.97
3.33
3.64
3.83
4.29
2.65
6.60%
2.55%
—
2.09
Dividend per shkr
3.51
3.31
3.47
3.19
3.50
3.83
3.67
3.46
3.85
3.43
1.59
(0.41%)
(0.14%)
—
14.79
Div yield (avg)%
17.22
18.06
18.03
20.97
19.43
21.69
24.45
24.94
23.20
23.96
25.17
23.96
21.33
44
4.16
Payout ratio%
25.46
24.92
25.65
24.36
22.90
25.36
23.56
21.68
22.04
22.93
28.33
22.93
23.96
74
119.0
Shares (diluted)M
189.1
225.0
234.2
282.4
274.1
320.1
375.4
426.0
454.5
444.5
118.9
10.16%
9.86%
13
13.40
Buyback yield%
15.93
16.01
15.54
16.53
14.36
15.88
15.66
13.70
12.67
13.09
29.16
13.70
15.60
45
1.171
D/E ratiox
2.045
2.407
2.707
2.863
2.878
3.182
3.648
4.346
4.688
5.007
0.323
4.346
3.030
54
162.9
Enterprise valuekr M
522.1
548.7
552.2
516.4
463.1
414.1
445.0
423.4
412.4
434.2
584.5
(1.28%)
(1.15%)
72
383.7
LT debtkr M
107.7
123.6
121.7
135.2
130.5
127.1
122.5
136.6
144.7
139.6
121.9
1.35%
2.92%
30
Cost of revenue
8.26%
1.02×
Operating expenses
7.45%
0.95×