264.5
Revenuekr M
418.9
427.4
436.7
440.9
449.3
449.6
459.5
470.0
476.3
475.2
278.0
1.12%
1.28%
34
27.23
Revenue growth%
18.25
20.50
17.60
19.15
22.03
24.58
24.16
23.31
24.11
23.20
20.37
24.11
22.62
19
4.16
Gross margin%
3.31
5.73
3.42
0.53
1.26
0.40
0.40
2.57
1.34
0.74
26.06
0.74
1.30
15
11.45
Operating margin%
9.36
7.93
9.94
11.88
14.29
11.60
11.52
10.76
9.31
7.46
28.26
10.76
10.35
79
28.28
Net margin%
28.90
30.76
33.39
33.50
35.56
34.22
34.48
37.36
36.42
36.15
16.78
36.15
34.35
85
23.41
P/E ratio (avg)x
31.41
28.82
25.55
22.89
24.82
26.42
25.75
27.38
25.34
26.75
13.62
26.42
26.09
57
10.65
EV/EBITx
29.80
31.90
30.64
34.10
34.32
38.48
40.44
42.88
41.73
44.39
26.26
41.73
36.40
23
13.03
FCF yield (avg)%
18.52
20.51
22.03
21.23
19.24
19.75
21.01
18.32
15.73
16.92
27.39
18.32
19.50
93
7.93
FCF margin%
3.74
2.91
5.27
4.95
2.04
1.36
2.89
5.65
8.22
7.00
23.48
5.65
4.34
47
0.824
FCF / Net incomex
1.828
2.042
2.038
2.000
1.821
1.750
1.732
1.533
1.681
1.817
1.522
1.732
1.819
19
11.34
ROIC%
14.26
17.18
16.07
18.16
19.50
19.62
22.60
20.70
21.88
21.00
6.96
21.00
19.56
45
25.44
Return on equity%
31.50
33.29
33.33
34.37
32.23
30.91
32.74
31.81
32.06
32.67
16.35
32.06
32.45
86
17.39
Return on assets%
25.93
23.25
22.49
21.19
18.68
20.52
22.83
25.35
23.67
23.22
28.83
23.22
23.02
15
8.83
EPSkr
4.19
3.93
3.43
3.39
3.23
3.37
2.99
2.60
2.55
2.63
9.88
(4.08%)
(5.31%)
—
2.47
EPS growth%
20.56
18.71
20.46
18.50
20.84
22.63
22.86
24.45
23.98
23.92
4.76
23.92
21.74
14
7.73
Bookvalue per shkr
5.70
5.66
6.04
5.99
6.57
6.81
7.79
7.85
8.12
8.66
8.43
5.68%
5.48%
—
8.35
FCF per sharekr
6.07
5.88
5.55
5.00
5.14
5.66
5.67
5.25
4.90
5.03
7.27
(0.43%)
(0.87%)
—
6.63
Dividend per shkr
7.81
7.96
8.99
9.14
10.30
9.64
9.25
10.26
9.33
8.72
6.51
(3.29%)
0.39%
—
24.46
Div yield (avg)%
3.30
6.15
3.27
4.06
1.59
0.93
2.17
4.73
7.00
8.02
13.06
4.73
3.68
51
15.57
Payout ratio%
4.85
3.07
3.33
3.11
1.36
0.40
2.36
1.23
1.57
4.48
29.46
1.57
2.71
38
17.02
Shares (diluted)M
24.43
27.83
30.66
31.31
32.37
39.16
39.71
41.43
47.40
50.52
16.53
9.31%
7.36%
52
13.73
Buyback yield%
12.10
14.78
14.10
15.86
18.33
20.40
20.66
22.77
23.44
24.42
26.60
22.77
19.36
56
0.227
D/E ratiox
2.211
2.410
2.350
2.735
2.634
2.656
3.059
2.991
2.863
3.123
0.586
2.991
2.695
28
345.6
Enterprise valuekr M
203.4
217.6
226.6
266.5
305.2
336.9
350.1
405.9
432.7
500.9
80.88
10.42%
11.21%
49
147.0
LT debtkr M
304.6
314.2
285.4
283.0
270.2
243.3
235.1
251.8
227.5
238.8
319.8
(2.44%)
(2.24%)
26
Cost of revenue
1.06%
0.98×
Operating expenses
2.56%
1.13×