612.1
Revenuekr M
553.3
574.3
600.8
624.7
647.8
673.2
688.8
723.2
755.4
785.5
676.1
3.93%
3.96%
60
8.10
Revenue growth%
18.68
19.10
19.85
19.19
19.40
20.64
20.54
18.85
19.02
21.90
20.50
20.54
19.30
9
16.50
Gross margin%
3.46
6.08
8.92
9.00
8.16
5.66
3.41
4.84
1.88
0.40
13.52
3.41
5.25
64
19.56
Operating margin%
21.80
23.97
23.55
23.03
25.02
27.51
27.85
29.42
31.36
34.08
19.68
29.42
26.26
41
13.10
Net margin%
33.79
32.97
33.96
35.29
35.24
34.47
35.09
38.03
38.93
41.88
24.94
38.03
35.17
76
17.84
P/E ratio (avg)x
27.58
27.11
28.71
29.15
29.55
35.39
35.36
42.37
50.90
55.24
14.45
42.37
32.46
6
32.28
EV/EBITx
39.95
43.14
44.93
44.38
46.85
41.19
37.51
41.45
39.34
38.48
8.135
39.34
41.32
87
8.81
FCF yield (avg)%
4.21
4.60
3.57
2.67
1.43
0.40
1.67
2.86
0.71
0.96
18.52
0.96
2.17
56
8.95
FCF margin%
29.62
29.77
27.16
28.56
27.90
25.68
23.42
25.60
27.33
26.54
17.68
25.68
27.24
61
1.119
FCF / Net incomex
0.805
0.755
0.727
0.734
0.792
0.789
0.755
0.735
0.741
0.799
1.466
0.755
0.755
62
27.66
ROIC%
32.15
34.11
31.61
32.47
31.39
33.25
32.91
31.87
31.32
30.76
23.10
31.87
32.01
45
10.73
Return on equity%
17.69
16.10
17.32
15.57
17.60
19.06
17.52
19.89
18.77
20.71
19.23
19.06
17.65
60
13.14
Return on assets%
26.84
25.59
27.94
29.14
29.88
31.07
32.91
31.13
29.51
29.04
15.59
31.07
29.32
48
5.27
EPSkr
5.75
5.97
5.55
6.36
6.08
6.93
6.49
7.10
7.68
8.20
5.61
6.18%
5.13%
—
11.30
EPS growth%
10.96
8.72
11.01
12.92
12.09
13.99
16.14
13.16
14.79
15.28
4.51
14.79
13.04
61
4.07
Bookvalue per shkr
3.33
3.49
4.00
4.23
4.46
4.78
4.60
4.35
3.98
3.93
4.52
(2.52%)
1.27%
—
5.73
FCF per sharekr
1.40
1.44
1.48
1.53
1.58
1.63
1.61
1.56
1.56
1.49
3.43
(1.23%)
1.17%
—
5.46
Dividend per shkr
6.47
6.00
5.24
5.48
5.24
5.74
5.67
5.84
5.80
6.13
4.83
3.19%
(0.70%)
—
24.54
Div yield (avg)%
3.22
1.18
0.40
0.40
2.46
0.40
2.20
1.71
2.03
0.40
4.70
1.71
1.44
65
5.75
Payout ratio%
20.08
21.60
22.46
22.45
21.50
23.01
20.94
22.58
23.58
22.23
3.30
22.58
22.34
47
84.14
Shares (diluted)M
64.57
68.52
62.87
57.75
58.19
56.21
51.48
51.57
49.37
50.53
85.61
(2.79%)
(3.21%)
62
19.72
Buyback yield%
8.88
11.13
13.44
15.79
15.07
17.17
16.97
15.13
14.50
13.24
12.38
15.13
14.79
89
0.108
D/E ratiox
1.196
1.251
1.202
1.221
1.061
1.137
1.106
1.199
1.143
1.014
1.043
1.137
1.169
45
0.221
Enterprise valuekr B
0.458
0.525
0.613
0.604
0.666
0.754
0.859
0.995
1.065
1.126
0.575
11.06%
9.06%
83
166.6
LT debtkr M
546.6
545.7
556.9
506.6
561.1
587.4
631.7
682.0
656.0
704.5
78.17
4.66%
1.36%
54
Cost of revenue
4.24%
1.03×
Operating expenses
3.62%
0.97×
Cash and investments
22.27%
Goodwill & intangibles
17.72%
Property and equipment
15.90%
Spread over hurdle
32.67%