345.3
Revenuekr M
758.2
751.2
752.3
770.9
784.0
792.5
809.9
823.7
829.8
847.4
381.5
1.57%
1.20%
7
3.59
Revenue growth%
5.05
7.39
9.20
11.21
10.79
11.31
9.63
12.39
11.81
11.78
8.65
11.78
11.00
39
22.37
Gross margin%
2.18
2.59
3.32
1.06
0.66
0.40
0.40
1.25
1.37
4.08
25.17
1.25
1.31
71
11.14
Operating margin%
13.70
15.81
13.81
12.92
14.30
14.32
15.91
15.35
13.22
13.98
18.08
14.32
14.14
22
28.01
Net margin%
6.30
8.46
6.46
6.88
4.75
5.06
4.86
3.49
5.86
5.20
3.45
5.06
5.53
64
32.77
P/E ratio (avg)x
36.41
37.16
41.14
41.50
48.29
51.27
57.95
55.06
64.03
71.23
37.49
57.95
49.78
34
16.65
EV/EBITx
48.67
48.23
47.03
52.54
61.09
66.37
68.56
80.53
83.17
87.63
8.364
80.53
63.73
87
13.58
FCF yield (avg)%
22.98
23.95
22.34
21.23
21.80
23.73
21.86
19.97
17.05
18.62
20.94
19.97
21.83
53
9.94
FCF margin%
9.37
7.68
9.30
10.50
9.85
9.47
8.55
11.33
13.70
12.83
15.66
11.33
9.66
15
1.037
FCF / Net incomex
2.153
2.103
2.017
1.911
1.851
1.918
2.207
2.400
2.371
2.547
1.100
2.371
2.128
21
16.31
ROIC%
4.94
4.01
1.49
3.76
5.15
2.88
0.40
0.40
0.40
2.82
21.76
0.40
2.85
66
23.23
Return on equity%
28.60
28.43
30.54
33.00
32.14
30.96
28.97
28.15
26.73
28.02
2.27
28.15
28.78
71
20.41
Return on assets%
24.33
24.10
25.82
24.08
21.97
22.61
24.82
22.69
21.89
23.20
3.32
22.69
23.64
51
2.46
EPSkr
1.21
1.35
1.55
1.78
1.86
2.15
2.17
2.56
2.52
2.53
2.52
6.28%
8.38%
—
26.12
EPS growth%
8.52
8.53
10.72
8.73
8.09
7.11
8.20
10.24
10.39
11.36
23.16
10.24
8.63
63
0.85
Bookvalue per shkr
2.87
3.32
3.56
3.85
3.77
4.34
4.99
5.54
5.93
6.54
1.62
11.62%
9.60%
—
1.74
FCF per sharekr
2.46
2.60
2.85
2.67
2.65
2.59
2.83
3.06
3.00
3.24
0.84
4.09%
2.89%
—
1.01
Dividend per shkr
1.14
1.11
1.22
1.26
1.12
1.12
1.07
0.98
0.89
0.90
0.65
(4.21%)
(1.88%)
—
4.58
Div yield (avg)%
12.76
12.90
9.93
7.32
6.95
9.26
9.85
7.49
5.31
3.41
5.07
7.49
8.37
64
26.96
Payout ratio%
33.67
33.33
34.89
35.06
36.25
36.20
35.86
34.84
32.78
31.23
2.19
34.84
34.87
84
71.55
Shares (diluted)M
90.60
94.53
103.6
105.9
126.4
135.5
159.1
189.7
193.2
223.1
68.67
12.03%
9.35%
90
15.29
Buyback yield%
11.65
12.68
14.15
13.93
12.64
14.08
14.95
17.39
15.84
15.65
16.48
15.65
14.11
85
1.568
D/E ratiox
0.376
0.381
0.412
0.487
0.491
0.522
0.575
0.695
0.744
0.800
0.802
0.695
0.506
14
67.32
Enterprise valuekr M
469.2
461.0
494.6
492.0
506.0
454.8
461.8
466.4
492.1
456.1
322.3
(2.06%)
(0.05%)
24
295.5
LT debtkr M
653.6
634.3
667.7
690.2
614.6
627.9
568.8
551.7
582.3
528.7
360.7
(2.97%)
(1.18%)
89
Cost of revenue
1.20%
1.00×
Operating expenses
1.87%
1.07×
Property and equipment
17.35%
Goodwill & intangibles
16.96%