340.1
Revenuekr M
325.8
354.0
384.3
409.1
441.5
485.9
514.7
559.6
594.9
635.8
369.9
7.56%
7.85%
60
20.56
Revenue growth%
21.02
19.61
19.20
17.64
18.79
16.05
15.73
14.58
14.68
13.88
26.30
14.68
16.84
24
4.84
Gross margin%
10.72
13.10
11.54
8.61
9.34
10.11
7.88
8.82
11.79
12.38
24.64
10.11
10.42
20
23.25
Operating margin%
15.68
16.36
16.01
18.01
16.56
18.95
19.63
20.14
17.98
17.12
28.23
18.95
17.55
8
12.84
Net margin%
15.22
15.47
17.24
19.91
21.60
24.43
26.37
29.31
28.08
30.18
5.75
28.08
23.01
51
29.56
P/E ratio (avg)x
24.82
23.29
20.43
18.97
19.05
16.59
14.27
14.70
14.01
13.16
32.12
14.27
17.78
47
19.18
EV/EBITx
39.66
40.61
46.49
44.74
40.95
46.89
51.19
49.43
45.73
43.18
10.36
46.89
45.23
5
20.78
FCF yield (avg)%
37.03
37.73
38.36
40.80
41.27
42.32
44.82
46.86
44.30
43.36
7.38
44.30
41.80
32
7.03
FCF margin%
24.53
26.77
27.40
29.26
26.39
28.39
27.60
29.38
27.33
26.27
16.07
27.60
27.37
51
0.555
FCF / Net incomex
2.172
2.223
2.053
1.842
1.973
2.047
2.249
2.303
2.089
2.345
1.254
2.249
2.131
8
3.21
ROIC%
32.24
30.43
28.01
27.32
25.07
22.99
23.26
22.62
24.40
25.69
11.85
23.26
25.38
36
2.34
Return on equity%
24.24
24.24
21.55
24.28
23.39
21.96
23.37
21.93
22.93
23.63
28.35
22.93
23.38
12
7.81
Return on assets%
18.34
16.96
16.82
13.96
14.52
12.18
12.04
11.17
9.29
11.03
13.38
11.17
13.07
66
1.36
EPSkr
4.37
4.22
3.75
3.68
3.52
3.78
4.02
3.53
3.74
3.37
1.42
(0.89%)
(2.77%)
—
16.50
EPS growth%
16.44
13.75
11.27
13.26
11.87
9.06
12.00
10.66
10.71
12.18
21.32
10.71
11.93
20
3.07
Bookvalue per shkr
3.87
4.00
3.84
4.05
4.66
5.20
6.04
6.88
7.91
8.90
2.01
13.80%
8.19%
—
1.47
FCF per sharekr
7.57
9.02
9.05
8.94
10.06
10.89
12.31
12.55
13.27
13.58
1.52
6.19%
7.48%
—
1.67
Dividend per shkr
3.40
3.11
3.48
3.44
3.95
4.14
3.85
4.17
4.59
4.58
1.01
3.00%
4.35%
—
5.55
Div yield (avg)%
8.48
9.67
9.74
12.36
12.45
11.61
14.09
11.55
11.58
11.16
16.34
11.58
11.57
15
11.13
Payout ratio%
17.36
19.07
17.55
17.28
15.78
13.54
11.39
10.06
9.33
7.27
7.12
10.06
14.66
38
36.05
Shares (diluted)M
29.39
25.69
24.10
24.70
25.50
26.87
23.60
25.67
28.13
25.81
35.19
0.24%
(0.77%)
44
11.64
Buyback yield%
25.01
24.43
21.76
23.96
24.78
27.52
25.50
26.65
27.91
29.41
5.71
27.52
25.25
12
0.213
D/E ratiox
0.149
0.175
0.168
0.173
0.171
0.197
0.189
0.202
0.236
0.231
0.253
0.202
0.182
69
256.8
Enterprise valuekr M
95.71
87.76
83.98
90.05
81.69
80.55
86.67
80.49
86.77
79.94
268.8
(0.43%)
(1.19%)
10
141.3
LT debtkr M
476.9
498.6
493.0
494.4
479.1
467.2
458.0
434.6
454.8
484.6
194.8
0.23%
(0.31%)
79
Cost of revenue
7.84%
1.00×
Operating expenses
8.23%
1.04×
Goodwill & intangibles
16.14%