123.8
Revenuekr M
319.0
325.2
335.8
343.6
352.2
354.4
357.0
376.9
379.6
382.5
133.9
1.66%
2.05%
55
22.71
Revenue growth%
0.40
0.40
1.80
0.40
1.34
0.40
0.40
0.97
2.18
2.70
24.89
0.97
0.69
18
8.14
Gross margin%
12.98
15.03
14.49
12.18
15.18
17.72
20.20
20.17
21.62
24.07
14.06
20.20
16.45
22
2.15
Operating margin%
9.40
9.67
11.99
12.32
10.85
10.93
9.24
12.05
12.81
11.50
13.18
11.50
11.22
6
4.61
Net margin%
23.50
23.87
22.30
20.86
21.41
19.67
19.20
17.32
20.27
18.69
9.54
19.20
20.57
76
25.58
P/E ratio (avg)x
27.66
26.55
28.26
25.29
27.94
30.06
27.64
30.86
31.92
28.17
17.43
30.06
28.06
12
18.58
EV/EBITx
11.11
11.50
12.06
11.86
11.93
13.24
13.51
14.41
14.40
14.94
20.30
14.40
12.65
25
14.23
FCF yield (avg)%
3.79
3.14
4.13
2.20
3.94
3.12
1.95
3.25
4.06
1.61
25.37
3.12
3.20
40
9.20
FCF margin%
7.86
6.35
6.42
7.64
6.82
5.99
8.92
9.33
9.49
10.61
17.53
9.33
7.75
19
0.903
FCF / Net incomex
0.210
0.247
0.261
0.282
0.331
0.315
0.346
0.371
0.378
0.375
1.628
0.371
0.323
65
26.45
ROIC%
13.11
10.56
9.92
8.67
11.36
8.97
9.17
8.90
10.59
8.16
2.60
8.97
9.55
43
16.38
Return on equity%
14.30
14.22
13.51
15.18
15.18
12.76
10.86
10.40
8.90
9.52
15.95
10.40
13.13
80
6.62
Return on assets%
26.78
29.02
27.40
28.39
30.95
31.82
29.00
29.96
27.29
28.31
25.29
29.00
28.70
43
1.80
EPSkr
4.80
5.36
5.62
6.30
6.67
7.23
7.98
8.76
8.80
8.61
1.91
5.26%
7.54%
—
16.73
EPS growth%
6.94
9.83
10.49
8.48
8.27
9.78
12.17
10.35
10.35
7.95
7.09
10.35
9.81
7
3.78
Bookvalue per shkr
5.83
6.03
5.97
6.14
6.45
6.69
7.20
8.19
8.75
9.52
4.77
8.11%
5.81%
—
2.34
FCF per sharekr
5.71
5.92
6.44
7.39
7.05
7.48
7.35
8.24
8.34
9.14
1.93
5.34%
5.37%
—
3.32
Dividend per shkr
3.48
3.05
3.09
3.33
3.67
3.85
3.79
3.50
3.34
3.52
1.99
(0.85%)
0.63%
—
6.41
Div yield (avg)%
1.67
2.36
1.20
2.95
5.11
3.84
3.64
5.64
3.20
3.48
9.81
3.64
3.34
84
22.14
Payout ratio%
10.51
13.13
14.54
14.13
11.84
14.02
12.31
10.03
10.46
10.01
15.68
10.46
12.07
41
44.95
Shares (diluted)M
51.41
57.19
62.67
67.16
76.45
85.08
102.0
119.7
134.0
150.7
45.64
14.54%
11.39%
50
24.14
Buyback yield%
3.15
4.36
7.08
4.91
7.69
5.65
5.37
6.82
5.14
5.79
7.64
5.65
5.51
82
1.298
D/E ratiox
0.291
0.310
0.312
0.310
0.332
0.297
0.294
0.306
0.266
0.238
1.724
0.294
0.301
54
418.1
Enterprise valuekr M
186.1
206.9
236.4
228.1
223.6
237.1
274.2
283.1
297.4
347.4
78.95
9.21%
6.08%
92
0.084
LT debtkr B
0.505
0.587
0.675
0.748
0.882
0.920
1.048
1.185
1.398
1.408
0.424
9.80%
11.86%
90
Cost of revenue
2.32%
1.03×
Operating expenses
1.88%
0.98×
Goodwill & intangibles
18.26%
Cash and investments
16.28%