215.1
Revenuekr M
113.7
118.2
124.7
129.3
130.9
135.0
139.8
147.5
154.0
157.4
224.9
3.75%
3.74%
82
22.29
Revenue growth%
8.54
10.24
10.35
8.00
10.82
11.88
14.50
17.41
14.47
15.51
21.21
14.50
11.35
70
23.14
Gross margin%
14.15
12.71
13.69
12.03
11.76
12.08
11.72
14.21
16.93
17.58
10.53
14.21
13.20
53
6.89
Operating margin%
0.72
0.40
0.40
0.52
0.40
1.21
2.26
1.01
2.93
0.40
4.82
1.21
0.62
82
25.89
Net margin%
31.06
30.10
32.61
32.60
34.75
36.61
36.77
38.06
37.62
38.85
24.44
37.62
35.68
82
9.081
P/E ratio (avg)x
41.57
43.15
41.46
47.61
54.64
52.36
60.98
67.04
72.52
79.23
15.32
67.04
53.50
80
35.41
EV/EBITx
27.75
26.93
29.49
32.66
35.73
34.84
33.49
36.74
39.79
37.25
18.37
36.74
34.17
49
6.34
FCF yield (avg)%
28.14
30.84
29.05
29.70
28.90
28.91
31.04
30.32
29.06
30.77
20.30
30.32
29.38
54
29.73
FCF margin%
32.24
33.94
34.34
34.49
36.23
38.27
36.34
38.68
37.15
38.19
16.78
38.19
36.29
89
0.247
FCF / Net incomex
0.252
0.236
0.248
0.233
0.254
0.238
0.273
0.303
0.299
0.317
0.970
0.299
0.253
85
12.57
ROIC%
10.01
12.76
12.80
13.68
11.44
14.20
12.70
10.31
8.64
11.21
11.69
11.21
12.07
62
12.83
Return on equity%
13.65
15.85
13.50
15.49
15.62
15.99
13.37
12.35
13.04
10.58
11.55
13.04
13.58
43
20.77
Return on assets%
13.26
13.08
14.02
12.93
14.75
14.52
14.21
15.72
17.60
19.95
5.17
15.72
14.37
41
5.26
EPSkr
1.99
2.00
2.24
2.22
2.43
2.39
2.43
2.61
3.00
2.87
5.83
3.40%
5.32%
—
11.46
EPS growth%
12.41
12.20
11.24
13.68
12.56
12.71
14.79
16.74
18.04
20.46
13.18
16.74
13.20
91
1.55
Bookvalue per shkr
1.13
1.03
1.04
1.13
1.11
1.20
1.31
1.22
1.28
1.38
2.12
4.47%
1.28%
—
2.04
FCF per sharekr
2.96
3.31
3.58
3.43
3.68
3.94
3.79
3.62
3.47
3.39
4.48
(1.64%)
0.94%
—
4.89
Dividend per shkr
7.21
7.03
8.04
8.01
8.91
8.51
8.61
9.03
9.22
9.71
5.23
1.74%
2.62%
—
7.41
Div yield (avg)%
14.20
16.87
19.26
18.53
20.18
22.64
22.86
20.90
18.85
17.79
27.29
20.90
19.06
45
6.10
Payout ratio%
30.75
29.17
31.10
32.92
35.80
37.35
37.90
39.63
38.11
39.45
26.29
38.11
36.58
14
47.62
Shares (diluted)M
47.49
45.14
48.55
44.05
46.00
48.45
47.05
44.22
48.84
46.19
47.82
0.08%
0.70%
78
18.61
Buyback yield%
17.70
18.54
20.37
22.30
22.49
22.63
20.13
19.49
16.60
17.39
3.31
19.49
19.81
66
1.454
D/E ratiox
0.282
0.286
0.273
0.255
0.238
0.216
0.212
0.218
0.208
0.180
0.752
0.212
0.228
23
111.5
Enterprise valuekr M
16.96
19.50
22.37
23.65
23.35
25.02
24.70
27.71
27.13
29.83
150.2
5.02%
4.91%
92
13.94
LT debtkr M
245.2
224.8
248.6
276.5
271.5
264.8
250.9
228.2
204.5
190.1
97.53
(6.88%)
(1.91%)
78
Cost of revenue
3.58%
0.98×
Operating expenses
3.94%
1.02×
Goodwill & intangibles
21.85%
Cash and investments
18.66%