270.6
Revenuekr M
164.2
174.4
183.5
194.3
204.7
223.0
236.4
256.5
272.1
286.2
277.7
6.93%
6.38%
12
29.56
Revenue growth%
5.63
3.00
3.20
2.91
0.60
0.40
0.88
2.70
4.85
5.14
15.10
2.70
2.96
74
25.26
Gross margin%
6.77
4.44
1.51
2.04
0.73
0.84
0.40
2.68
1.74
1.77
11.53
1.74
1.76
51
3.62
Operating margin%
20.57
22.27
22.31
24.60
22.32
25.11
24.66
23.78
26.18
24.55
18.54
24.66
24.16
93
5.87
Net margin%
23.93
25.01
23.08
24.26
22.94
20.90
20.87
22.11
19.70
21.72
4.60
20.90
22.52
41
27.83
P/E ratio (avg)x
31.42
31.19
30.19
32.90
35.57
38.92
42.65
43.95
39.64
35.42
30.45
39.64
35.50
92
22.98
EV/EBITx
27.17
27.51
27.96
28.70
31.40
29.67
31.37
32.22
30.62
31.87
14.23
31.37
30.14
75
26.14
FCF yield (avg)%
15.80
15.04
13.04
11.62
10.45
8.40
8.42
10.25
10.30
11.45
2.84
10.25
10.95
79
17.02
FCF margin%
20.30
21.22
23.84
24.03
24.75
22.24
25.21
23.96
26.70
25.54
16.53
25.21
24.00
76
0.565
FCF / Net incomex
0.471
0.495
0.547
0.544
0.575
0.552
0.602
0.624
0.576
0.598
0.297
0.598
0.564
63
28.99
ROIC%
2.97
3.20
1.69
2.08
2.55
1.45
0.60
3.52
6.45
7.13
11.26
3.52
2.76
48
2.59
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
1.65
3.42
0.87
0.40
15.06
0.87
0.40
80
22.63
Return on assets%
8.47
7.42
9.68
11.02
10.05
11.27
10.74
12.70
14.20
12.88
2.05
12.70
10.88
55
0.52
EPSkr
0.47
0.46
0.49
0.54
0.51
0.47
0.50
0.54
0.50
0.49
0.56
(0.87%)
0.82%
—
20.95
EPS growth%
14.77
11.99
10.46
10.23
9.96
9.81
10.68
9.31
8.31
6.47
16.24
9.31
10.09
46
2.31
Bookvalue per shkr
1.12
1.24
1.23
1.46
1.62
1.81
1.75
1.78
1.83
2.08
0.87
5.15%
6.86%
—
2.25
FCF per sharekr
0.93
0.96
0.99
1.04
0.99
0.91
0.96
0.84
0.93
0.96
2.46
(0.68%)
(0.88%)
—
1.78
Dividend per shkr
0.54
0.57
0.57
0.62
0.60
0.55
0.53
0.48
0.53
0.59
0.40
(0.56%)
1.10%
—
6.88
Div yield (avg)%
23.07
22.15
21.71
24.50
25.29
27.86
30.07
27.55
25.50
24.34
4.16
27.55
24.90
54
19.08
Payout ratio%
17.85
18.74
19.88
17.18
17.40
16.12
18.92
20.66
18.22
20.76
24.97
18.92
18.48
45
81.46
Shares (diluted)M
157.3
173.7
178.2
204.9
220.1
251.6
263.5
301.0
361.8
380.9
85.95
11.59%
9.28%
63
28.06
Buyback yield%
9.13
11.98
12.65
12.35
11.99
10.79
8.25
9.66
8.26
6.63
29.61
8.26
10.23
21
0.663
D/E ratiox
0.353
0.363
0.363
0.348
0.321
0.320
0.335
0.304
0.322
0.345
1.300
0.322
0.340
72
118.2
Enterprise valuekr M
69.75
74.83
66.25
71.84
67.17
58.89
52.57
53.20
49.42
53.48
236.3
(4.46%)
(2.84%)
28
102.3
LT debtkr M
156.6
149.2
142.0
162.9
184.0
196.1
225.9
250.8
271.7
289.3
42.69
9.48%
5.69%
12
Cost of revenue
6.37%
1.00×
Operating expenses
6.14%
0.98×
Cash and investments
16.12%