298.6
Revenuekr M
259.3
271.1
272.6
284.9
297.9
306.1
319.2
332.2
340.6
341.9
313.8
2.79%
2.95%
74
3.41
Revenue growth%
18.02
16.33
14.42
12.86
14.86
17.06
15.31
18.29
18.88
16.54
29.55
17.06
16.44
28
8.11
Gross margin%
5.38
6.22
6.76
9.56
8.43
7.78
9.34
10.57
8.63
8.56
27.79
8.63
8.49
16
5.39
Operating margin%
12.48
13.86
12.42
14.67
13.38
12.33
9.48
12.27
10.24
8.58
18.22
10.24
12.38
81
15.96
Net margin%
22.68
20.46
23.14
23.41
23.82
22.13
23.19
22.95
25.64
25.61
16.82
23.19
23.17
79
13.14
P/E ratio (avg)x
24.21
24.60
26.61
26.99
29.10
31.96
35.63
42.34
44.02
47.91
36.07
42.34
30.53
28
17.86
EV/EBITx
17.34
19.77
21.56
25.14
26.28
24.78
24.87
25.38
25.05
27.98
27.58
25.05
24.96
51
19.05
FCF yield (avg)%
26.78
28.31
28.49
25.69
24.61
22.73
20.34
21.24
18.49
15.85
9.51
20.34
23.67
16
18.83
FCF margin%
26.05
28.85
29.60
27.87
25.93
26.05
25.09
25.11
24.42
25.28
5.92
25.11
25.99
92
1.118
FCF / Net incomex
1.151
1.164
1.257
1.218
1.321
1.233
1.125
1.113
1.163
1.053
1.800
1.125
1.164
43
12.53
ROIC%
20.62
20.92
23.67
26.31
26.64
25.77
23.33
21.68
20.67
21.88
14.12
21.88
22.61
13
27.52
Return on equity%
24.13
22.49
22.62
20.56
18.34
15.69
14.12
12.60
10.30
12.76
19.09
12.76
17.02
38
16.98
Return on assets%
27.95
29.57
30.50
28.72
29.22
31.45
29.09
27.95
27.60
26.25
7.32
27.95
28.90
68
1.02
EPSkr
1.44
1.39
1.56
1.76
1.83
1.98
2.00
2.06
2.28
2.51
1.09
6.55%
6.06%
—
11.54
EPS growth%
3.37
4.06
2.83
1.09
2.25
0.40
0.75
3.41
5.83
7.80
20.49
3.41
3.10
62
1.60
Bookvalue per shkr
1.01
1.16
1.27
1.31
1.24
1.29
1.31
1.28
1.51
1.59
0.95
5.17%
4.35%
—
2.95
FCF per sharekr
1.30
1.35
1.38
1.46
1.44
1.25
1.18
1.17
1.08
1.15
2.82
(4.29%)
(2.24%)
—
1.86
Dividend per shkr
1.51
1.55
1.79
2.00
2.34
2.34
2.45
2.75
2.81
2.70
1.78
2.93%
7.56%
—
12.68
Div yield (avg)%
19.22
17.06
16.64
13.82
11.59
9.48
10.43
8.52
10.51
8.08
3.22
9.48
11.05
19
12.96
Payout ratio%
8.44
9.09
10.60
10.79
11.48
9.80
11.86
9.82
8.47
9.29
22.12
9.80
9.81
93
33.98
Shares (diluted)M
29.33
28.54
24.98
25.12
25.99
27.54
24.40
21.70
21.32
21.97
34.55
(3.31%)
(2.10%)
8
2.51
Buyback yield%
6.69
4.34
5.68
8.60
10.63
8.42
8.06
9.23
6.54
4.90
6.60
8.06
7.37
20
1.243
D/E ratiox
2.296
2.483
2.785
2.907
3.338
3.284
3.226
3.869
3.761
4.500
1.727
3.761
3.255
39
19.37
Enterprise valuekr M
286.7
304.7
308.0
334.1
383.5
400.9
420.2
435.2
437.8
416.5
247.4
1.66%
3.31%
94
312.3
LT debtkr M
120.5
116.4
111.5
132.2
128.9
148.8
166.5
183.6
217.4
221.3
221.0
11.41%
7.58%
59
Cost of revenue
3.06%
1.01×
Operating expenses
3.19%
1.02×