153.8
Revenuekr M
351.0
350.6
353.5
361.5
358.9
370.8
378.6
390.5
385.1
383.6
170.0
1.34%
0.99%
43
23.63
Revenue growth%
26.98
26.17
28.47
27.55
29.18
31.73
29.76
29.33
28.67
26.92
11.93
29.33
28.57
65
5.39
Gross margin%
14.48
13.92
16.76
18.26
16.28
18.61
17.56
19.09
17.39
16.64
10.44
17.56
17.07
62
2.96
Operating margin%
21.22
20.57
20.78
20.94
20.28
21.21
23.11
23.54
21.80
20.03
23.42
21.80
21.07
30
2.56
Net margin%
8.16
5.30
3.92
6.28
7.34
10.13
9.08
7.19
4.20
5.79
19.24
7.19
6.73
32
15.91
P/E ratio (avg)x
10.02
10.48
11.61
12.31
11.09
12.04
11.47
10.28
11.08
12.27
14.02
11.47
11.28
26
6.795
EV/EBITx
30.54
28.79
31.33
31.42
28.02
25.92
23.91
21.92
23.20
23.24
11.75
23.24
26.97
53
10.81
FCF yield (avg)%
9.84
10.65
8.47
5.96
6.87
5.78
7.14
8.37
10.52
11.18
14.48
8.37
8.42
54
9.70
FCF margin%
13.88
16.46
16.89
13.90
14.57
14.51
15.15
16.90
18.45
17.17
10.28
16.90
15.80
27
0.388
FCF / Net incomex
1.532
1.337
1.472
1.334
1.327
1.213
1.286
1.300
1.423
1.561
1.112
1.300
1.335
10
22.07
ROIC%
27.16
28.06
30.39
33.01
30.23
29.67
30.53
33.22
32.65
32.90
17.25
32.65
30.46
57
27.36
Return on equity%
26.28
24.59
23.24
22.63
21.30
19.36
18.79
19.57
18.03
16.28
10.34
18.79
20.44
64
17.15
Return on assets%
3.40
1.95
2.66
3.34
3.37
3.62
6.33
7.92
9.43
11.45
20.92
7.92
3.51
49
0.32
EPSkr
1.13
1.01
1.00
1.07
1.12
1.10
1.05
1.13
1.05
1.16
0.35
0.76%
0.76%
—
22.45
EPS growth%
6.20
8.41
8.95
9.56
10.27
12.17
10.92
13.89
12.65
13.52
7.42
12.65
10.60
90
1.32
Bookvalue per shkr
1.24
1.33
1.27
1.36
1.22
1.25
1.16
1.05
0.94
0.85
1.47
(6.91%)
(4.52%)
—
2.06
FCF per sharekr
0.64
0.72
0.77
0.80
0.82
0.95
1.06
1.23
1.36
1.33
0.81
10.23%
8.08%
—
1.50
Dividend per shkr
2.13
2.33
2.17
2.12
2.33
2.21
2.09
2.30
2.09
2.23
1.23
(0.89%)
(0.32%)
—
16.64
Div yield (avg)%
4.66
6.98
6.27
3.81
4.79
2.12
2.72
1.09
1.49
3.00
18.83
2.12
3.40
33
12.84
Payout ratio%
18.57
17.20
16.64
15.61
14.25
12.00
10.24
11.26
8.97
10.53
4.41
10.53
13.12
91
71.37
Shares (diluted)M
59.68
61.24
63.45
66.92
71.39
74.56
78.18
84.57
84.81
80.47
69.94
2.42%
3.53%
82
5.08
Buyback yield%
6.81
4.05
4.20
1.79
0.40
2.62
4.27
4.40
4.65
1.68
20.66
4.27
4.12
53
0.822
D/E ratiox
0.181
0.169
0.144
0.144
0.142
0.136
0.137
0.131
0.137
0.123
0.743
0.136
0.140
74
74.40
Enterprise valuekr M
170.2
194.5
222.1
247.0
276.2
309.0
343.4
328.6
368.1
392.5
52.01
7.28%
10.27%
30
279.9
LT debtkr M
112.1
108.4
106.1
98.71
93.77
85.70
84.77
91.95
86.75
96.18
225.4
0.51%
(0.53%)
29
Cost of revenue
0.97%
1.00×
Operating expenses
1.18%
1.02×
Property and equipment
18.71%
Goodwill & intangibles
16.26%