99.27
Revenuekr M
280.1
289.1
300.4
304.0
306.2
317.7
315.6
313.5
320.9
324.0
106.9
1.13%
1.62%
71
4.78
Revenue growth%
22.69
20.04
19.58
17.25
19.30
17.73
15.70
16.53
17.44
17.83
25.31
17.44
17.78
22
28.52
Gross margin%
11.55
11.74
13.82
13.59
11.79
12.83
12.18
12.01
13.54
14.39
13.78
12.83
12.51
65
10.91
Operating margin%
19.47
17.66
15.88
13.76
13.17
15.14
13.74
11.02
11.45
13.54
10.73
13.54
13.75
7
24.22
Net margin%
3.66
0.73
2.60
2.82
5.41
6.70
4.28
6.62
4.63
3.83
13.48
4.63
4.05
13
33.35
P/E ratio (avg)x
19.83
21.05
18.19
15.93
14.95
13.32
13.87
13.40
11.81
11.16
14.02
13.32
14.41
34
18.06
EV/EBITx
34.47
34.58
35.84
37.20
41.22
43.94
49.92
55.98
56.71
62.75
34.85
55.98
42.58
61
17.33
FCF yield (avg)%
18.83
21.25
20.87
18.23
18.13
21.00
20.57
21.29
21.17
20.21
15.66
21.00
20.72
19
15.55
FCF margin%
10.79
9.83
7.15
5.92
4.62
4.73
4.54
6.83
8.73
9.77
6.87
6.83
6.99
71
1.789
FCF / Net incomex
0.848
0.911
0.979
0.971
1.072
1.044
0.985
1.066
1.175
1.214
0.825
1.066
1.015
79
6.31
ROIC%
9.48
11.05
8.92
7.24
4.47
3.49
3.39
4.91
4.59
3.39
18.33
3.49
4.75
77
21.03
Return on equity%
27.97
25.55
28.05
25.71
23.08
24.00
21.31
19.19
19.35
21.92
19.33
21.31
23.54
27
6.72
Return on assets%
14.90
14.21
16.70
19.65
20.48
20.61
23.16
25.41
23.75
23.36
5.31
23.36
20.55
93
2.40
EPSkr
2.39
2.35
2.62
2.56
2.90
3.26
3.74
4.09
4.01
4.24
2.62
7.87%
7.19%
—
17.78
EPS growth%
6.52
8.94
6.11
4.73
7.42
7.21
5.73
8.60
7.06
6.33
12.33
7.06
6.79
14
1.27
Bookvalue per shkr
2.42
2.53
2.37
2.27
2.08
1.87
1.62
1.40
1.47
1.38
2.43
(7.86%)
(6.39%)
—
1.21
FCF per sharekr
1.97
2.33
2.40
2.62
2.97
3.06
3.60
3.84
4.04
4.43
0.67
8.33%
8.54%
—
0.60
Dividend per shkr
2.89
2.93
3.24
3.66
4.03
4.02
4.29
4.58
5.14
5.98
2.50
8.18%
8.30%
—
27.57
Div yield (avg)%
6.73
4.76
2.21
0.63
0.40
0.40
1.93
0.40
0.40
0.40
18.31
0.40
0.51
51
25.03
Payout ratio%
8.19
6.25
6.19
5.98
7.00
6.35
6.76
6.75
5.48
2.61
2.35
6.35
6.30
20
69.41
Shares (diluted)M
114.4
122.8
129.2
133.3
134.4
138.2
154.3
154.7
161.7
164.1
71.28
4.07%
5.01%
75
3.04
Buyback yield%
13.18
15.28
17.84
18.26
15.93
17.53
15.00
17.85
17.72
18.80
23.09
17.72
17.62
16
0.591
D/E ratiox
0.821
0.961
1.030
1.037
1.227
1.222
1.275
1.532
1.696
1.704
1.543
1.532
1.225
85
135.1
Enterprise valuekr M
215.6
233.6
265.3
301.7
303.7
306.9
317.9
345.7
372.3
431.4
39.12
7.27%
7.34%
84
46.61
LT debtkr M
121.6
137.9
128.4
132.0
130.1
120.8
118.6
136.0
149.9
154.4
272.3
3.48%
3.34%
6
Cost of revenue
1.60%
1.00×
Operating expenses
0.95%
0.94×
Cash and investments
15.49%