542.7
Revenuekr M
711.7
729.8
768.7
806.6
816.8
842.6
873.2
888.1
921.8
966.6
569.5
3.42%
3.71%
30
10.81
Revenue growth%
5.85
6.89
8.88
11.63
12.08
14.46
14.32
12.54
11.00
11.97
25.30
12.54
11.80
30
10.14
Gross margin%
20.19
19.48
22.36
20.78
18.53
20.96
21.28
18.72
21.65
23.94
2.27
21.28
20.87
33
12.44
Operating margin%
26.90
25.52
27.94
29.96
29.38
31.28
32.96
34.13
32.25
31.78
5.92
32.25
30.62
67
25.85
Net margin%
29.29
31.85
32.99
33.66
32.59
33.53
33.48
33.07
30.43
32.78
27.47
33.07
32.89
74
31.23
P/E ratio (avg)x
45.27
51.45
59.33
66.51
71.56
82.63
82.51
89.28
104.9
118.8
21.27
89.28
77.04
12
22.31
EV/EBITx
37.83
42.76
39.55
45.34
48.51
49.19
46.28
51.24
52.13
48.97
34.59
49.19
47.39
23
6.23
FCF yield (avg)%
9.97
9.02
10.81
13.43
15.37
14.99
14.15
16.89
18.36
17.78
4.85
16.89
14.57
47
28.89
FCF margin%
17.81
17.76
18.10
19.40
17.35
16.36
16.95
14.38
16.06
14.25
26.53
16.06
17.15
65
0.882
FCF / Net incomex
0.652
0.738
0.802
0.950
1.133
1.154
1.227
1.225
1.207
1.302
1.616
1.225
1.144
51
17.45
ROIC%
7.29
9.75
9.05
9.98
10.85
9.91
11.24
13.71
16.40
18.95
12.08
13.71
10.41
72
21.06
Return on equity%
20.73
19.53
20.27
18.61
19.02
20.26
21.06
23.53
25.81
28.21
7.66
23.53
20.50
30
14.55
Return on assets%
12.85
13.56
11.27
8.80
7.01
9.48
10.78
9.28
12.01
12.72
15.74
10.78
11.02
24
0.18
EPSkr
0.09
0.09
0.09
0.09
0.10
0.11
0.10
0.10
0.09
0.09
0.19
(1.67%)
(0.60%)
—
14.99
EPS growth%
4.08
5.87
3.07
4.30
4.36
4.39
5.82
8.29
9.39
11.14
7.11
8.29
5.11
54
0.16
Bookvalue per shkr
0.20
0.21
0.24
0.25
0.27
0.27
0.31
0.33
0.33
0.34
0.06
4.84%
5.04%
—
0.08
FCF per sharekr
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.09
(5.32%)
(1.52%)
—
0.27
Dividend per shkr
0.12
0.11
0.11
0.11
0.10
0.10
0.09
0.09
0.08
0.07
0.26
(6.77%)
(6.02%)
—
20.18
Div yield (avg)%
15.95
17.13
18.72
18.63
20.65
19.18
17.61
20.24
22.06
23.96
14.56
20.24
18.95
80
17.23
Payout ratio%
22.91
22.83
22.00
22.43
21.65
23.29
25.35
23.11
24.47
24.70
13.73
24.47
23.01
62
1.788
Shares (diluted)B
2.088
2.299
2.321
2.490
2.572
2.922
3.169
3.389
3.517
3.684
1.868
7.45%
5.89%
62
27.06
Buyback yield%
0.40
0.40
0.68
1.98
3.50
6.42
4.87
7.12
5.97
4.11
28.55
5.97
3.81
81
0.182
D/E ratiox
0.309
0.358
0.418
0.467
0.494
0.496
0.574
0.615
0.619
0.716
0.210
0.615
0.495
42
0.399
Enterprise valuekr B
0.876
0.997
1.133
1.334
1.277
1.343
1.462
1.699
1.922
2.082
0.756
10.27%
8.80%
44
0.666
LT debtkr B
0.935
0.919
1.004
1.215
1.339
1.471
1.781
1.954
2.104
2.068
0.965
9.07%
9.15%
43
Cost of revenue
3.69%
1.00×
Operating expenses
3.39%
0.97×
Goodwill & intangibles
19.93%
Cash and investments
15.88%