103.7
Revenuekr M
115.8
120.3
120.4
120.4
125.1
126.5
126.0
128.1
129.6
131.0
114.2
0.93%
1.20%
94
26.03
Revenue growth%
18.18
16.11
17.08
18.04
19.37
21.53
23.04
22.76
22.83
22.21
16.29
22.76
20.45
22
29.95
Gross margin%
7.33
7.10
7.10
9.09
7.66
5.77
3.21
0.67
0.40
1.08
13.67
1.08
6.44
36
10.13
Operating margin%
27.92
29.05
30.73
28.54
28.03
27.96
28.97
26.18
25.38
25.22
8.03
26.18
28.00
62
5.43
Net margin%
30.09
32.16
29.29
28.21
29.02
30.44
30.00
27.53
28.48
29.50
5.74
29.50
29.39
44
30.12
P/E ratio (avg)x
25.70
23.94
25.92
27.57
29.92
32.15
33.98
33.62
30.91
31.19
33.51
32.15
30.42
9
25.13
EV/EBITx
13.67
14.31
15.48
15.08
13.93
13.45
15.21
14.59
16.88
16.22
12.25
15.21
14.83
22
29.21
FCF yield (avg)%
28.31
31.08
28.16
29.50
28.11
28.19
26.36
26.63
24.15
21.32
9.79
26.36
28.14
72
8.83
FCF margin%
24.55
24.01
21.36
18.50
19.18
18.14
20.71
22.66
24.94
23.95
7.92
22.66
22.01
43
0.542
FCF / Net incomex
1.308
1.322
1.541
1.686
1.958
2.131
2.238
2.312
2.694
2.710
0.619
2.312
2.045
34
2.60
ROIC%
24.45
23.00
24.15
26.17
28.51
31.13
30.70
31.52
31.90
29.38
27.80
31.13
28.95
63
14.44
Return on equity%
14.24
12.89
9.91
11.30
10.53
9.48
7.94
8.81
6.03
4.28
22.01
7.94
9.70
18
26.56
Return on assets%
11.28
13.22
13.66
16.16
18.49
20.80
20.34
21.85
22.17
22.40
24.12
21.85
19.42
9
1.67
EPSkr
5.64
5.08
5.11
5.40
5.12
4.83
4.83
4.90
5.27
5.39
1.86
1.06%
(1.05%)
—
29.81
EPS growth%
2.90
3.68
1.60
0.40
0.40
1.39
0.40
0.40
1.62
0.40
27.80
0.40
0.89
24
6.19
Bookvalue per shkr
6.75
7.09
7.09
7.40
6.93
7.44
6.44
6.14
6.23
6.67
3.45
(0.77%)
0.82%
—
1.17
FCF per sharekr
3.69
4.26
4.69
4.99
5.48
5.44
5.08
5.19
4.94
5.65
3.92
0.61%
4.72%
—
1.23
Dividend per shkr
1.20
1.28
1.20
1.06
0.94
0.96
0.92
0.93
0.87
0.87
3.30
(1.52%)
(3.45%)
—
23.13
Div yield (avg)%
13.49
15.81
16.10
16.56
14.78
14.66
16.68
14.45
17.19
16.94
10.77
16.68
15.96
65
23.85
Payout ratio%
14.29
12.45
14.19
15.80
17.12
17.20
16.25
16.05
15.01
14.16
24.91
16.05
15.41
7
9.783
Shares (diluted)M
14.00
15.18
17.90
17.32
20.46
23.78
26.40
31.36
37.45
40.39
10.21
14.57%
12.27%
62
17.29
Buyback yield%
11.63
12.89
12.47
12.61
12.17
11.95
10.77
8.68
7.65
5.68
26.32
8.68
11.79
6
1.328
D/E ratiox
1.307
1.177
1.095
1.175
1.196
1.184
1.319
1.491
1.503
1.635
0.563
1.491
1.251
79
30.10
Enterprise valuekr M
98.12
107.1
106.1
125.5
133.0
158.3
174.7
192.0
204.7
219.0
60.29
10.48%
9.33%
10
44.79
LT debtkr M
6.681
6.811
7.545
7.978
9.255
10.92
11.34
11.35
13.06
12.53
17.65
6.24%
6.69%
65
Cost of revenue
1.20%
1.00×
Operating expenses
0.85%
0.97×
Cash and investments
18.32%