161.7
Revenuekr M
896.8
903.0
888.6
888.7
914.5
916.2
927.1
923.5
927.5
922.6
171.0
0.18%
0.53%
35
16.61
Revenue growth%
10.41
8.86
8.55
11.35
13.65
16.49
18.78
21.24
24.13
23.39
14.04
21.24
15.07
14
11.30
Gross margin%
16.78
14.88
15.79
15.83
15.77
16.99
15.57
14.92
15.49
17.57
5.26
15.57
15.78
38
22.93
Operating margin%
21.71
20.13
22.69
22.69
23.54
22.84
20.06
21.20
20.44
17.55
5.85
20.44
21.46
21
4.50
Net margin%
8.34
9.84
7.93
5.22
7.81
7.21
7.13
9.76
10.44
8.41
27.84
8.41
8.14
81
31.38
P/E ratio (avg)x
31.31
34.05
35.75
32.31
34.34
33.43
36.16
38.19
36.39
36.60
14.01
36.39
35.05
51
30.00
EV/EBITx
20.18
18.64
18.57
17.35
18.65
20.44
20.35
19.29
21.65
20.09
11.95
20.35
19.69
54
26.96
FCF yield (avg)%
12.06
11.63
11.99
9.70
6.87
4.00
5.57
5.64
5.38
2.83
21.79
5.38
6.26
73
29.96
FCF margin%
14.58
17.11
16.63
17.65
19.34
16.93
17.25
19.91
20.75
23.31
24.52
19.91
17.45
28
1.534
FCF / Net incomex
1.663
1.810
2.003
1.819
2.034
2.240
2.069
2.012
2.129
2.037
0.909
2.069
2.023
70
14.89
ROIC%
7.49
8.22
10.11
11.35
10.95
8.84
6.84
7.27
8.73
10.11
18.37
8.73
8.78
17
28.03
Return on equity%
5.44
5.57
6.11
3.25
4.29
4.44
6.64
7.52
6.26
8.24
10.85
6.64
5.84
43
16.02
Return on assets%
10.99
13.31
10.39
7.81
7.74
7.03
8.08
8.68
9.31
9.50
8.04
8.68
9.00
26
1.89
EPSkr
2.20
2.34
2.50
2.42
2.49
2.44
2.77
2.81
2.72
2.76
2.07
2.07%
2.99%
—
20.41
EPS growth%
0.40
0.40
1.77
1.05
2.54
2.71
3.38
3.36
4.51
6.62
2.77
3.38
2.62
18
0.90
Bookvalue per shkr
2.34
2.42
2.25
2.38
2.23
2.21
2.44
2.46
2.41
2.61
5.33
3.17%
2.00%
—
4.68
FCF per sharekr
1.19
1.35
1.32
1.51
1.53
1.73
2.01
2.21
2.64
2.62
4.88
11.41%
8.41%
—
2.45
Dividend per shkr
3.26
3.40
3.49
3.42
3.47
3.65
3.25
3.51
3.63
3.22
4.70
(1.47%)
0.63%
—
6.76
Div yield (avg)%
24.47
23.07
20.13
21.80
22.94
20.44
21.88
21.74
20.57
20.37
25.55
20.57
21.77
90
3.86
Payout ratio%
14.23
12.30
13.13
10.27
8.68
7.90
5.90
4.62
2.50
3.83
10.32
4.62
8.29
86
108.0
Shares (diluted)M
103.7
100.2
90.40
83.72
79.52
81.94
82.62
90.50
96.09
83.78
109.4
1.05%
(1.80%)
67
7.67
Buyback yield%
10.63
11.72
10.15
9.16
11.31
8.72
11.23
11.53
13.60
15.22
17.64
11.53
11.27
93
0.755
D/E ratiox
0.312
0.308
0.297
0.298
0.333
0.352
0.350
0.377
0.356
0.343
1.071
0.352
0.338
59
0.880
Enterprise valuekr B
0.750
0.849
0.887
0.930
1.093
1.290
1.484
1.623
1.860
1.883
0.228
11.49%
11.04%
51
456.0
LT debtkr M
120.2
124.1
143.8
149.5
163.6
191.2
183.8
196.7
211.5
238.7
865.2
7.85%
8.20%
74
Cost of revenue
0.27%
0.97×
Operating expenses
1.18%
1.07×
Goodwill & intangibles
13.37%