194.3
Revenuekr M
244.2
248.6
254.2
257.4
263.6
274.4
279.4
288.3
296.0
307.8
216.2
3.15%
2.63%
16
8.92
Revenue growth%
4.05
4.64
3.15
2.72
5.36
2.66
0.40
0.57
0.40
2.47
5.99
0.57
2.69
10
3.01
Gross margin%
22.79
24.96
23.75
24.78
22.29
24.25
23.88
25.90
26.27
24.60
22.02
24.60
24.42
40
6.81
Operating margin%
22.25
24.26
23.85
23.03
22.01
24.51
24.77
25.04
25.23
24.11
11.13
24.77
24.18
94
19.17
Net margin%
10.12
7.43
4.85
3.92
6.48
7.44
6.36
5.84
5.52
6.33
17.57
6.33
6.35
29
36.10
P/E ratio (avg)x
20.03
23.54
23.05
23.42
22.48
21.62
23.85
25.85
24.87
25.32
28.67
24.87
23.48
7
17.74
EV/EBITx
18.39
20.34
21.90
22.39
21.67
22.51
26.18
24.68
23.87
25.79
26.33
24.68
22.45
5
25.49
FCF yield (avg)%
8.11
7.45
7.59
6.02
8.09
5.85
8.02
5.37
2.58
0.40
29.04
5.37
6.74
73
29.53
FCF margin%
0.40
0.40
0.70
0.40
0.40
3.14
3.71
2.96
4.67
5.31
2.46
3.71
1.83
22
0.835
FCF / Net incomex
1.671
1.819
1.968
1.927
2.022
2.218
2.217
2.343
2.652
3.031
1.470
2.343
2.119
14
24.11
ROIC%
18.25
20.95
23.89
22.48
24.44
25.47
24.66
22.03
20.13
23.05
20.01
23.05
22.77
59
25.91
Return on equity%
7.24
8.96
6.52
5.49
8.11
8.74
9.09
10.46
9.95
10.42
15.02
9.95
8.85
60
6.88
Return on assets%
22.49
20.95
20.54
23.38
26.18
27.16
24.35
22.49
21.65
18.86
24.29
22.49
22.49
84
2.45
EPSkr
2.80
2.67
2.60
2.87
2.77
3.03
3.19
3.01
3.35
3.34
2.68
3.86%
2.58%
—
20.96
EPS growth%
29.00
28.92
29.30
28.53
30.46
28.97
30.81
33.51
32.22
30.44
17.44
30.81
29.87
83
0.84
Bookvalue per shkr
0.44
0.41
0.40
0.42
0.47
0.47
0.42
0.43
0.47
0.52
2.04
2.27%
0.64%
—
1.72
FCF per sharekr
0.81
0.90
1.01
0.97
1.12
1.09
1.05
1.25
1.43
1.38
0.88
4.23%
5.02%
—
0.91
Dividend per shkr
1.26
1.42
1.44
1.68
1.82
1.93
1.88
2.01
2.05
2.35
1.13
5.27%
6.22%
—
19.46
Div yield (avg)%
8.64
7.87
7.65
8.73
8.49
10.95
10.47
13.13
13.27
15.21
4.47
13.13
9.60
32
10.83
Payout ratio%
17.81
17.36
16.10
18.36
17.14
20.02
21.84
20.07
22.83
21.55
20.48
21.55
19.19
84
24.86
Shares (diluted)M
17.77
16.59
17.67
16.19
14.69
13.99
12.19
11.73
11.15
10.89
24.21
(5.82%)
(6.20%)
52
17.07
Buyback yield%
12.72
15.28
15.62
17.14
16.73
16.24
18.02
18.00
20.85
18.13
5.00
18.02
16.93
63
1.765
D/E ratiox
1.119
1.108
1.118
1.097
1.169
1.078
1.071
1.044
0.961
1.046
0.920
1.046
1.087
38
79.67
Enterprise valuekr M
20.53
22.25
25.21
30.26
30.25
29.67
32.28
32.41
36.22
41.30
163.2
6.42%
7.72%
70
91.54
LT debtkr M
37.54
44.03
52.44
51.62
58.35
67.56
75.03
79.05
94.84
113.2
18.51
14.16%
12.84%
62
Cost of revenue
2.61%
1.00×
Operating expenses
1.96%
0.94×
Cash and investments
14.57%