150.5
Revenuekr M
126.9
133.1
141.6
148.2
154.2
165.5
172.1
182.9
192.8
201.7
168.1
5.51%
5.47%
22
26.30
Revenue growth%
9.97
7.94
6.25
6.40
9.27
9.58
7.22
5.35
7.99
8.90
12.64
7.99
7.97
88
8.98
Gross margin%
23.46
22.00
21.22
22.83
22.13
20.21
23.02
23.88
24.37
27.10
14.76
23.88
22.92
63
27.67
Operating margin%
13.42
11.67
8.71
8.28
5.42
6.97
6.73
4.03
1.08
0.40
10.10
4.03
6.85
26
4.61
Net margin%
3.66
2.54
0.95
0.40
0.40
1.64
3.82
4.50
6.45
6.63
2.15
4.50
3.10
33
32.16
P/E ratio (avg)x
26.16
23.91
26.65
25.98
26.98
26.27
28.24
29.21
29.41
33.61
30.32
29.21
26.82
6
32.20
EV/EBITx
34.58
35.13
37.14
39.89
46.31
46.24
46.44
53.18
52.35
51.05
7.951
51.05
46.28
57
13.73
FCF yield (avg)%
13.43
13.68
13.65
16.40
15.65
16.49
15.96
13.90
13.00
10.75
23.53
13.90
13.79
83
10.63
FCF margin%
16.10
16.11
13.50
16.33
14.30
12.00
11.22
13.86
11.84
12.60
22.71
12.00
13.68
19
1.537
FCF / Net incomex
1.550
1.448
1.379
1.431
1.368
1.160
1.141
1.162
1.009
0.879
0.963
1.141
1.265
92
23.14
ROIC%
11.03
10.37
10.64
9.14
6.46
7.45
9.11
8.08
10.82
9.72
3.58
9.11
9.43
68
4.64
Return on equity%
19.87
22.45
19.88
18.98
19.69
18.34
17.86
15.08
14.27
14.01
26.70
15.08
18.66
43
15.66
Return on assets%
15.05
15.79
13.72
11.67
11.31
8.61
11.30
13.60
12.45
11.26
9.86
11.30
12.06
62
1.35
EPSkr
1.11
1.12
1.26
1.34
1.31
1.55
1.62
1.87
2.18
2.52
1.46
13.98%
9.59%
—
6.23
EPS growth%
26.66
24.29
26.30
28.30
29.29
31.15
31.37
33.73
31.47
32.21
5.46
31.47
30.22
78
2.60
Bookvalue per shkr
1.60
1.68
1.92
2.13
2.36
2.50
2.94
3.07
3.42
3.95
3.34
10.87%
10.78%
—
1.52
FCF per sharekr
3.26
3.49
3.85
4.48
5.22
5.77
6.00
6.54
6.47
6.84
2.92
5.57%
7.71%
—
1.38
Dividend per shkr
0.46
0.51
0.51
0.56
0.59
0.62
0.60
0.54
0.58
0.60
0.53
0.42%
1.72%
—
20.57
Div yield (avg)%
22.63
20.74
21.93
22.63
21.89
22.42
21.85
24.35
22.39
21.08
21.64
22.39
22.16
14
9.91
Payout ratio%
0.82
0.40
2.89
4.13
1.44
1.25
2.04
2.94
4.45
2.85
13.50
2.85
2.45
12
41.94
Shares (diluted)M
65.38
63.65
70.79
82.60
82.97
96.30
103.8
119.9
114.8
125.3
43.21
8.59%
8.44%
12
17.41
Buyback yield%
9.93
10.10
12.90
12.90
15.73
13.21
11.28
12.42
11.02
13.56
9.27
12.42
12.66
95
0.589
D/E ratiox
2.729
3.066
3.305
3.300
3.443
3.451
3.646
3.454
3.297
3.590
0.560
3.454
3.374
49
182.5
Enterprise valuekr M
12.52
12.96
15.56
16.51
17.11
17.26
20.75
23.22
26.06
27.59
74.99
10.03%
8.38%
61
25.10
LT debtkr M
332.9
377.5
435.7
420.9
475.2
543.7
557.1
541.0
616.7
716.6
92.72
8.56%
9.79%
59
Cost of revenue
5.47%
1.00×
Operating expenses
6.30%
1.08×
Cash and investments
15.52%