185.0
Revenuekr M
833.9
866.7
895.4
910.4
910.5
910.4
922.6
916.5
943.7
970.9
205.2
1.29%
1.75%
13
6.57
Revenue growth%
5.30
8.10
8.07
9.01
10.52
11.04
9.96
11.67
9.32
10.34
23.05
10.34
9.64
54
24.86
Gross margin%
16.67
17.72
17.66
14.82
13.52
13.48
16.47
19.01
19.76
17.17
22.44
17.17
16.92
20
10.45
Operating margin%
23.44
25.65
27.13
25.37
22.91
25.68
26.72
25.73
28.60
26.59
29.77
26.59
25.70
28
28.31
Net margin%
16.10
13.15
12.88
14.40
17.25
18.33
16.81
14.00
14.28
17.17
26.52
16.81
15.25
21
18.69
P/E ratio (avg)x
20.07
22.46
21.50
21.35
20.12
19.58
18.99
18.72
18.80
20.37
7.838
18.99
20.09
16
9.381
EV/EBITx
36.98
40.16
40.60
41.32
44.80
41.08
37.65
41.75
42.54
45.00
18.54
41.75
41.20
68
11.40
FCF yield (avg)%
5.09
5.00
2.83
4.81
5.38
6.88
8.48
5.89
4.05
1.66
15.41
5.89
5.04
70
13.42
FCF margin%
20.70
19.36
21.46
21.02
20.44
17.67
17.02
18.23
18.37
19.81
12.52
18.23
19.58
76
1.584
FCF / Net incomex
1.189
1.254
1.354
1.279
1.282
1.186
1.215
1.375
1.459
1.332
1.585
1.332
1.280
25
6.23
ROIC%
12.03
11.17
10.51
12.55
13.48
13.60
15.41
16.16
17.29
16.47
11.01
16.16
13.54
31
6.43
Return on equity%
23.23
20.97
22.46
23.31
23.41
22.34
23.04
21.36
23.48
25.93
26.81
23.04
23.14
55
24.16
Return on assets%
23.46
21.46
22.02
22.72
24.88
27.25
25.39
22.88
24.83
25.56
16.02
25.39
24.14
86
13.74
EPSkr
2.94
2.72
2.44
2.47
2.60
2.38
2.56
2.60
2.71
2.74
14.78
1.05%
(1.93%)
—
8.97
EPS growth%
12.43
10.76
12.12
10.69
10.90
9.23
7.00
5.38
6.81
8.74
22.14
7.00
9.96
74
9.15
Bookvalue per shkr
11.46
11.80
11.93
12.52
13.08
14.62
14.28
16.30
17.64
20.80
17.05
9.72%
7.03%
—
12.05
FCF per sharekr
18.63
21.90
21.61
23.41
23.78
25.10
25.19
29.29
31.83
32.97
18.94
6.75%
6.32%
—
19.72
Dividend per shkr
7.89
9.38
11.23
13.15
13.94
15.99
17.64
18.13
21.41
23.34
7.94
10.85%
12.47%
—
14.54
Div yield (avg)%
18.09
18.38
16.61
14.81
11.84
10.57
13.04
15.31
17.95
17.58
8.99
15.31
15.96
69
15.94
Payout ratio%
25.99
26.43
27.90
28.32
26.92
25.65
22.95
20.83
19.17
19.48
6.45
20.83
25.82
75
26.91
Shares (diluted)M
19.10
16.97
18.49
17.63
18.35
18.25
17.16
14.97
16.01
14.93
28.39
(4.04%)
(3.86%)
21
27.04
Buyback yield%
25.28
23.70
24.89
21.89
19.66
18.97
18.59
15.72
17.15
18.51
24.98
18.51
19.31
23
0.263
D/E ratiox
1.146
1.003
1.066
1.072
1.155
1.239
1.214
1.291
1.178
1.265
1.708
1.239
1.166
77
184.4
Enterprise valuekr M
660.4
612.4
622.6
656.5
708.3
734.0
763.3
781.9
824.8
889.2
665.5
4.65%
3.85%
18
531.3
LT debtkr M
414.6
436.7
412.5
399.5
381.1
407.7
457.1
497.3
483.0
483.3
672.9
4.87%
1.70%
18
Cost of revenue
1.75%
1.00×
Operating expenses
1.17%
0.94×
Goodwill & intangibles
16.20%
Cash and investments
15.51%