492.6
Revenuekr M
241.8
255.6
266.4
284.5
301.2
313.9
332.8
346.9
365.1
379.9
532.5
4.75%
4.97%
8
3.37
Revenue growth%
20.75
22.32
22.97
23.56
22.98
23.05
24.83
25.42
23.85
25.87
15.22
24.83
23.31
86
10.42
Gross margin%
23.80
22.36
24.68
24.05
25.10
25.40
26.75
24.59
23.85
21.75
26.59
24.59
24.32
9
9.84
Operating margin%
28.27
26.50
28.93
26.01
26.77
27.92
29.78
27.75
29.10
31.92
17.39
29.10
28.10
90
7.27
Net margin%
19.96
19.57
18.26
19.14
19.30
21.67
23.20
23.13
21.35
23.29
28.13
23.13
20.66
70
30.93
P/E ratio (avg)x
43.16
41.16
38.15
38.60
35.41
35.04
36.08
41.50
41.54
45.68
34.42
41.50
39.88
68
28.37
EV/EBITx
31.23
33.55
37.01
38.62
39.42
38.81
41.85
39.69
40.40
41.87
19.27
40.40
39.11
7
2.05
FCF yield (avg)%
21.27
20.74
21.34
23.18
20.68
18.58
16.08
15.41
12.87
15.20
3.92
15.41
19.63
39
6.93
FCF margin%
2.42
1.44
0.54
0.40
0.40
1.62
0.78
0.40
1.33
0.40
8.34
0.78
0.66
27
1.711
FCF / Net incomex
1.010
0.946
0.991
0.988
0.969
0.817
0.769
0.700
0.641
0.648
0.761
0.700
0.881
22
17.62
ROIC%
19.93
21.62
20.22
20.99
22.94
24.87
24.75
27.03
24.30
22.97
3.92
24.75
22.96
36
14.14
Return on equity%
28.40
29.91
30.45
32.39
30.90
29.31
31.46
33.89
36.27
36.22
29.40
33.89
31.18
41
23.57
Return on assets%
8.73
10.83
11.23
11.40
12.66
14.06
16.72
15.30
15.86
17.57
10.24
15.86
13.36
49
0.15
EPSkr
0.33
0.32
0.38
0.45
0.51
0.56
0.67
0.71
0.73
0.71
0.17
6.77%
8.94%
—
9.58
EPS growth%
8.84
10.12
11.10
8.95
11.52
9.53
11.37
13.06
12.98
10.77
16.98
11.37
10.94
64
0.48
Bookvalue per shkr
0.10
0.10
0.12
0.11
0.13
0.16
0.18
0.21
0.22
0.26
0.16
14.50%
12.03%
—
0.08
FCF per sharekr
0.47
0.44
0.39
0.38
0.40
0.43
0.47
0.44
0.40
0.45
0.50
2.13%
(0.60%)
—
0.17
Dividend per shkr
0.26
0.25
0.22
0.23
0.21
0.20
0.18
0.18
0.15
0.17
0.09
(4.61%)
(5.86%)
—
5.75
Div yield (avg)%
11.34
11.13
8.97
9.78
11.15
8.55
9.08
10.18
11.45
8.58
15.71
9.08
9.98
11
15.66
Payout ratio%
5.69
4.59
5.16
3.34
5.09
4.44
6.79
9.31
12.07
9.47
2.37
9.31
5.42
52
0.563
Shares (diluted)B
0.695
0.682
0.665
0.776
0.859
0.971
1.063
1.224
1.448
1.425
0.539
10.67%
8.07%
31
8.65
Buyback yield%
20.11
17.37
17.08
15.03
12.72
13.11
12.81
11.34
11.28
12.03
17.30
12.03
12.96
13
1.424
D/E ratiox
1.634
1.667
1.632
1.753
1.711
1.741
1.971
2.173
2.108
2.179
0.946
2.108
1.747
53
83.59
Enterprise valuekr M
63.97
67.29
72.70
75.88
75.03
74.71
77.01
74.61
82.13
92.38
384.9
4.25%
4.18%
18
123.9
LT debtkr M
550.9
587.4
567.8
539.5
540.0
525.1
595.4
535.7
577.5
652.8
43.65
3.87%
2.25%
86
Cost of revenue
4.62%
0.97×
Operating expenses
5.69%
1.07×
Cash and investments
14.66%
Spread over hurdle
(4.70%)