382.6
Revenuekr M
254.4
256.2
268.2
282.4
292.9
297.8
301.5
304.7
316.3
318.8
401.2
1.71%
2.48%
64
9.25
Revenue growth%
21.13
22.42
19.64
21.21
21.92
20.56
21.18
23.60
25.21
26.25
23.39
23.60
21.57
13
8.33
Gross margin%
8.63
5.69
5.93
6.47
7.86
6.10
8.38
5.69
7.07
8.69
17.39
7.07
6.77
39
22.17
Operating margin%
11.90
11.31
12.80
15.65
17.75
14.99
14.04
14.54
11.94
9.94
26.07
14.04
13.42
79
16.28
Net margin%
8.95
7.31
9.05
7.74
7.25
8.28
8.17
5.67
6.44
8.28
2.44
8.17
7.95
7
32.96
P/E ratio (avg)x
33.23
35.35
38.33
37.56
36.93
34.94
40.28
39.37
44.10
49.14
26.37
40.28
37.94
52
20.75
EV/EBITx
50.00
57.30
61.26
67.17
70.19
76.94
76.16
83.54
83.76
91.27
37.48
83.54
73.17
7
25.49
FCF yield (avg)%
21.38
20.28
17.74
15.57
17.32
15.86
16.13
18.37
20.80
21.11
25.25
18.37
18.05
50
28.19
FCF margin%
7.58
9.95
10.54
8.49
6.70
4.16
6.84
8.55
10.95
9.03
28.78
8.55
8.52
50
1.785
FCF / Net incomex
2.219
2.641
2.732
3.285
3.686
4.319
4.717
5.361
6.296
7.096
0.865
5.361
4.003
91
7.57
ROIC%
26.82
27.11
25.75
24.24
23.56
21.81
21.21
18.97
20.55
20.87
21.34
20.87
22.68
48
28.53
Return on equity%
25.24
25.80
28.73
29.55
30.51
32.09
34.12
34.92
32.65
29.73
7.75
32.65
30.12
65
21.55
Return on assets%
33.32
36.05
38.71
40.68
39.06
36.72
35.59
38.52
41.40
39.99
21.28
38.52
38.61
7
9.38
EPSkr
11.33
13.22
13.78
15.66
16.67
17.18
16.91
19.95
19.97
21.65
10.50
5.37%
6.68%
—
4.91
EPS growth%
8.42
9.58
7.80
10.20
8.14
5.50
6.47
6.84
8.93
11.77
16.30
6.84
8.28
36
9.41
Bookvalue per shkr
11.64
10.84
10.85
11.95
12.90
12.91
12.75
14.52
14.41
13.97
12.91
1.60%
2.95%
—
4.43
FCF per sharekr
3.20
3.21
3.13
3.53
3.47
3.73
3.60
4.23
5.03
4.92
7.48
7.23%
4.63%
—
11.59
Dividend per shkr
1.73
1.60
1.50
1.46
1.33
1.28
1.28
1.19
1.22
1.13
5.38
(3.24%)
(4.04%)
—
16.82
Div yield (avg)%
2.09
1.60
0.74
0.91
0.40
0.72
0.40
0.40
0.60
0.40
29.38
0.40
0.66
88
11.69
Payout ratio%
3.59
3.59
1.66
2.34
0.42
1.15
0.40
3.10
6.09
6.99
19.12
3.10
2.72
46
12.85
Shares (diluted)M
17.36
19.99
20.51
20.72
24.60
24.87
26.46
31.84
32.05
34.23
12.86
6.83%
8.80%
77
27.67
Buyback yield%
29.90
29.42
29.69
30.29
31.49
29.36
27.91
25.95
28.87
28.13
8.96
28.13
29.39
34
0.971
D/E ratiox
1.841
1.937
1.885
2.031
2.029
2.030
2.006
2.090
2.264
2.271
0.963
2.090
2.029
62
369.4
Enterprise valuekr M
230.0
240.6
266.4
279.4
271.4
265.1
259.0
279.3
272.5
250.1
233.5
(1.62%)
0.79%
53
218.4
LT debtkr M
92.45
102.9
93.37
95.91
86.42
92.40
86.26
79.93
85.58
84.22
237.9
(0.52%)
(1.02%)
63
Cost of revenue
2.47%
1.00×
Operating expenses
1.92%
0.95×
Goodwill & intangibles
20.86%
Cash and investments
17.16%