416.4
Revenuekr M
620.1
660.9
688.8
712.0
758.2
804.8
842.1
890.0
914.9
959.0
446.7
4.81%
4.74%
12
27.27
Revenue growth%
29.14
27.34
26.78
26.97
24.54
25.39
26.64
29.40
30.89
30.53
17.74
29.40
27.16
59
5.48
Gross margin%
0.40
2.39
2.74
4.31
2.83
2.94
3.14
6.06
5.58
3.56
24.80
3.56
3.04
16
8.79
Operating margin%
18.49
16.72
14.68
12.69
10.27
12.12
10.49
11.96
11.88
12.70
7.91
11.96
12.40
6
19.70
Net margin%
21.39
18.92
17.62
17.04
18.87
21.36
21.32
24.28
23.02
24.00
6.16
23.02
21.34
85
9.305
P/E ratio (avg)x
20.56
21.55
21.92
19.77
17.29
16.88
17.84
17.81
18.42
19.84
30.47
17.84
19.10
61
27.31
EV/EBITx
40.34
41.76
40.81
42.04
43.09
42.12
49.49
50.30
58.29
67.94
26.06
50.30
42.60
84
9.56
FCF yield (avg)%
12.72
12.65
14.54
13.49
13.40
14.88
13.38
12.67
14.73
17.43
17.35
14.73
13.45
14
6.15
FCF margin%
20.03
22.27
22.15
20.65
21.75
20.32
23.02
21.78
22.59
19.70
17.89
21.78
21.77
90
1.068
FCF / Net incomex
0.903
0.912
0.950
1.082
1.228
1.283
1.518
1.536
1.751
1.926
1.557
1.536
1.256
60
8.50
ROIC%
17.01
19.12
21.88
21.46
19.53
20.60
23.26
23.71
26.20
27.48
9.69
23.71
21.67
27
26.20
Return on equity%
5.62
5.19
5.60
5.47
7.49
8.67
10.62
9.05
10.58
9.78
15.52
9.78
8.08
90
19.27
Return on assets%
22.71
23.60
23.32
24.64
22.79
21.67
22.97
22.00
24.98
25.69
22.48
22.97
23.15
33
1.24
EPSkr
1.62
1.63
1.75
1.95
2.13
2.21
2.49
2.33
2.14
2.35
1.29
1.94%
4.38%
—
24.03
EPS growth%
25.27
26.02
25.60
28.59
29.53
28.79
28.28
28.91
27.94
26.87
29.78
28.28
28.11
37
0.70
Bookvalue per shkr
0.43
0.39
0.43
0.43
0.40
0.38
0.37
0.34
0.34
0.36
1.32
(1.73%)
(1.57%)
—
0.37
FCF per sharekr
0.26
0.26
0.24
0.24
0.22
0.23
0.26
0.27
0.30
0.29
1.21
6.34%
0.95%
—
0.85
Dividend per shkr
0.82
0.83
0.74
0.72
0.65
0.71
0.63
0.63
0.64
0.65
1.04
(0.04%)
(3.74%)
—
20.60
Div yield (avg)%
14.32
14.75
14.51
12.15
13.81
12.87
12.92
13.53
13.89
16.55
9.50
13.53
13.85
67
6.59
Payout ratio%
31.36
28.86
30.00
32.97
30.58
33.08
31.84
33.08
32.04
30.28
14.69
32.04
31.60
23
326.6
Shares (diluted)M
297.4
326.2
317.6
317.2
324.1
330.7
297.1
308.5
343.4
358.4
328.7
2.04%
1.35%
82
22.98
Buyback yield%
10.01
8.44
6.19
9.04
6.92
4.86
6.92
5.32
5.06
6.19
20.31
5.32
6.56
77
0.127
D/E ratiox
0.914
0.820
0.873
0.948
0.938
0.948
0.904
0.829
0.727
0.800
1.794
0.829
0.888
34
577.3
Enterprise valuekr M
277.7
298.0
328.4
321.2
369.5
442.4
436.9
467.7
484.9
517.3
468.6
6.96%
8.21%
11
504.4
LT debtkr M
652.9
703.1
813.3
890.7
843.3
947.3
896.4
893.4
933.0
868.6
202.9
0.59%
4.10%
19
Cost of revenue
4.82%
1.01×
Operating expenses
4.75%
1.00×
Goodwill & intangibles
15.15%