256.1
Revenuekr M
409.5
430.5
437.7
464.9
484.6
501.5
527.2
538.9
566.6
598.3
263.6
4.31%
4.24%
84
4.96
Revenue growth%
9.83
10.64
9.16
11.04
10.03
12.31
14.47
13.77
15.32
15.75
11.93
14.47
11.68
85
6.82
Gross margin%
25.37
27.79
28.62
31.35
29.01
30.12
29.28
28.19
27.19
29.19
28.83
29.19
28.81
35
14.64
Operating margin%
0.40
0.40
2.98
1.69
0.40
0.40
1.55
3.52
2.01
3.04
22.92
2.01
1.62
28
9.39
Net margin%
21.72
21.02
21.56
20.41
20.14
23.09
25.12
27.27
30.18
31.38
4.69
27.27
22.40
43
25.11
P/E ratio (avg)x
5.896
6.127
6.168
6.077
5.984
5.939
5.757
5.199
4.498
4.481
24.64
5.199
5.918
82
11.75
EV/EBITx
27.93
28.79
28.83
29.48
29.10
32.06
32.13
32.88
36.01
33.48
20.99
32.88
30.77
41
13.85
FCF yield (avg)%
26.06
25.11
27.29
28.27
25.67
27.70
27.52
28.74
28.67
26.22
21.76
27.70
27.40
73
17.92
FCF margin%
16.58
18.57
18.70
19.94
20.20
21.49
23.66
22.69
21.73
22.99
22.88
22.69
20.84
47
0.198
FCF / Net incomex
2.104
2.344
2.530
2.416
2.395
2.748
2.567
2.507
2.458
2.264
1.575
2.507
2.437
27
4.93
ROIC%
17.73
17.15
16.21
13.86
12.07
9.96
10.90
9.48
9.33
9.81
14.25
9.81
11.48
77
11.71
Return on equity%
17.35
17.31
16.57
15.93
17.42
19.80
18.09
18.73
19.26
22.12
16.70
19.26
17.75
93
19.57
Return on assets%
19.74
18.58
18.95
16.26
18.02
16.54
16.97
14.66
14.27
15.48
11.54
15.48
16.76
12
22.96
EPSkr
13.54
12.31
10.72
10.65
10.96
11.32
11.63
10.99
11.23
12.34
24.64
2.40%
(1.83%)
—
3.62
EPS growth%
3.39
5.46
7.31
7.74
10.03
11.71
10.99
10.30
11.95
11.19
28.33
11.19
10.16
32
27.85
Bookvalue per shkr
9.69
10.61
11.89
11.83
11.31
11.72
12.13
13.16
14.46
15.83
9.93
6.97%
4.84%
—
9.03
FCF per sharekr
37.99
40.54
42.21
47.80
53.94
63.35
63.24
64.85
68.15
70.62
27.24
5.54%
8.14%
—
27.84
Dividend per shkr
15.53
16.53
18.40
20.65
22.59
26.59
28.35
29.79
30.63
34.71
17.00
8.97%
9.63%
—
24.23
Div yield (avg)%
18.22
21.07
23.42
20.48
23.26
25.37
23.32
24.99
23.93
25.80
24.45
24.99
23.37
35
24.89
Payout ratio%
3.40
3.51
3.93
4.32
3.39
3.75
1.58
3.96
6.19
6.76
15.35
3.96
3.84
74
11.59
Shares (diluted)M
10.42
11.31
11.22
12.55
13.13
11.85
12.05
13.22
12.03
10.94
11.65
(3.58%)
(0.50%)
44
13.06
Buyback yield%
32.45
30.25
29.63
29.31
30.58
30.05
30.53
28.13
27.48
26.03
18.09
28.13
29.84
55
1.115
D/E ratiox
0.830
0.910
1.011
0.953
1.046
1.102
1.123
1.125
1.018
1.021
0.734
1.102
1.019
81
158.3
Enterprise valuekr M
340.4
357.1
385.9
396.2
398.2
366.1
331.2
297.7
269.1
266.9
311.0
(7.69%)
(1.59%)
82
480.2
LT debtkr M
337.6
302.0
274.3
288.0
299.8
312.5
296.3
316.6
327.1
308.8
431.3
0.60%
(1.22%)
6
Cost of revenue
3.92%
0.97×
Operating expenses
4.50%
1.03×
Goodwill & intangibles
21.62%