365.6
Revenuekr M
309.7
320.9
342.3
366.1
379.2
398.0
426.5
460.8
494.6
528.3
409.4
6.85%
6.28%
58
28.63
Revenue growth%
32.50
31.39
31.23
29.43
27.00
24.69
23.47
20.85
20.09
20.77
24.76
20.85
25.84
42
18.59
Gross margin%
15.14
18.09
20.06
18.10
18.86
16.62
14.28
16.90
14.85
14.90
8.85
14.90
16.76
12
14.08
Operating margin%
30.94
30.71
32.80
34.01
32.60
30.32
28.63
31.14
32.26
33.11
28.09
31.14
31.70
80
16.91
Net margin%
13.96
15.06
16.18
13.34
15.94
14.61
14.23
12.02
11.82
12.57
19.26
12.57
14.10
88
14.03
P/E ratio (avg)x
25.59
23.62
21.51
21.14
21.22
18.63
20.55
20.12
19.29
20.73
35.78
20.12
20.94
65
9.565
EV/EBITx
48.08
45.61
46.89
52.57
48.72
52.80
49.91
51.94
59.28
60.51
26.26
52.80
50.92
43
27.89
FCF yield (avg)%
8.84
7.29
8.74
8.15
8.93
8.58
9.14
7.96
8.63
6.57
21.15
8.58
8.60
5
18.58
FCF margin%
5.90
4.66
3.97
3.20
3.15
5.91
7.81
7.79
7.89
5.98
15.50
7.79
5.91
8
1.243
FCF / Net incomex
0.946
0.918
0.866
0.809
0.792
0.679
0.618
0.652
0.674
0.647
0.518
0.652
0.736
35
28.66
ROIC%
3.60
5.70
5.76
6.86
6.56
6.79
9.11
8.02
6.35
7.65
8.14
7.65
6.68
73
8.88
Return on equity%
24.24
25.15
22.46
24.64
23.11
22.88
21.35
23.13
22.42
21.58
9.91
22.42
23.00
62
17.87
Return on assets%
23.83
24.53
25.24
22.51
22.28
22.55
22.98
24.18
21.89
24.05
9.17
22.98
23.40
88
7.06
EPSkr
8.02
7.56
8.22
8.97
8.41
9.31
10.07
11.07
10.53
11.38
7.81
6.25%
3.39%
—
27.92
EPS growth%
18.19
16.28
16.31
13.63
15.99
18.37
17.52
15.17
17.70
19.86
20.81
17.70
16.91
12
2.90
Bookvalue per shkr
9.62
10.53
11.10
11.63
13.04
13.15
13.50
15.61
17.65
17.62
4.58
6.21%
6.87%
—
5.88
FCF per sharekr
4.60
4.43
4.23
4.20
4.64
4.09
4.36
3.95
3.60
3.52
7.22
(5.36%)
(2.92%)
—
5.63
Dividend per shkr
9.13
9.82
11.60
11.32
11.16
13.17
15.40
17.48
19.35
21.80
2.95
14.33%
9.27%
—
18.18
Div yield (avg)%
18.35
16.44
16.81
15.15
17.22
16.40
16.78
15.31
13.87
11.64
4.88
15.31
16.42
39
25.01
Payout ratio%
15.60
16.78
18.04
20.56
20.73
23.53
20.91
18.54
17.06
15.00
14.22
18.54
18.29
71
37.61
Shares (diluted)M
43.23
49.43
51.03
55.66
64.31
68.20
71.53
71.50
69.29
77.99
38.17
3.93%
7.27%
47
2.50
Buyback yield%
6.30
8.37
6.47
5.73
7.21
7.00
9.34
7.46
8.98
6.39
24.97
7.46
7.10
28
1.276
D/E ratiox
1.379
1.432
1.489
1.337
1.452
1.346
1.469
1.317
1.273
1.308
1.407
1.317
1.362
65
216.6
Enterprise valuekr M
342.0
392.8
435.1
514.0
503.9
558.1
668.8
745.8
819.7
917.9
221.2
12.75%
12.19%
36
454.3
LT debtkr M
174.7
183.5
162.8
162.3
143.3
145.5
152.9
140.2
150.4
160.4
42.37
2.28%
(0.46%)
34
Cost of revenue
6.55%
1.03×
Operating expenses
5.88%
0.96×
Cash and investments
15.20%