225.2
Revenuekr M
358.7
362.7
369.6
364.4
364.0
363.0
366.3
363.0
362.3
373.8
245.8
0.54%
0.48%
61
8.65
Revenue growth%
0.40
0.40
2.98
1.61
3.43
5.05
2.60
1.23
0.90
0.84
18.01
1.23
1.42
40
5.08
Gross margin%
29.70
29.09
26.74
27.40
29.74
27.85
27.46
28.43
27.37
28.07
8.05
27.85
27.96
21
25.29
Operating margin%
7.25
6.35
6.80
9.36
6.36
7.82
8.19
10.70
10.95
13.09
12.72
10.70
8.01
78
8.81
Net margin%
20.62
23.60
23.62
21.34
23.46
23.39
24.45
24.02
23.30
26.04
21.93
24.02
23.53
49
17.44
P/E ratio (avg)x
49.98
52.39
54.52
64.92
78.86
94.90
114.4
122.9
145.2
156.8
32.54
122.9
86.88
19
32.77
EV/EBITx
23.61
25.10
22.10
22.44
22.51
22.35
21.90
20.07
19.81
20.62
27.92
20.62
22.23
34
18.21
FCF yield (avg)%
10.97
13.08
12.10
10.84
12.19
11.68
14.11
14.34
11.89
10.06
8.96
11.89
11.99
94
26.49
FCF margin%
12.55
11.51
9.99
11.54
9.43
10.98
13.91
16.31
18.13
19.10
5.33
16.31
12.04
59
0.992
FCF / Net incomex
1.633
1.925
2.010
2.390
2.343
2.391
2.645
2.884
3.260
3.442
0.438
2.884
2.391
33
23.49
ROIC%
17.23
17.71
17.82
20.69
19.58
19.21
22.21
19.79
22.64
21.28
17.01
21.28
19.69
70
18.89
Return on equity%
25.70
25.53
28.43
30.25
30.02
30.61
32.82
31.55
33.29
35.77
8.45
32.82
30.43
59
9.79
Return on assets%
17.35
17.85
20.50
19.45
21.02
21.22
20.06
22.07
23.76
26.75
16.43
22.07
20.76
55
1.32
EPSkr
1.42
1.55
1.47
1.58
1.37
1.40
1.22
1.21
1.33
1.28
1.41
(1.38%)
(0.01%)
—
22.34
EPS growth%
21.96
22.84
25.39
24.24
26.38
27.73
26.93
24.27
26.54
25.10
12.50
26.54
25.25
86
4.13
Bookvalue per shkr
1.69
1.74
1.79
1.69
1.57
1.71
1.68
1.87
1.90
2.04
2.22
5.44%
0.92%
—
1.22
FCF per sharekr
3.91
4.13
4.72
4.64
4.77
4.66
5.26
4.98
4.73
5.46
2.32
2.74%
5.01%
—
0.73
Dividend per shkr
1.80
1.95
1.72
1.73
1.68
1.45
1.33
1.26
1.07
1.13
3.16
(7.55%)
(4.78%)
—
5.71
Div yield (avg)%
13.43
13.45
15.22
17.78
16.64
15.62
16.93
17.05
14.29
15.73
6.21
15.73
15.67
80
7.42
Payout ratio%
21.48
18.66
20.90
19.68
19.30
18.84
20.45
17.93
19.72
20.21
28.00
19.72
19.70
43
30.25
Shares (diluted)M
63.23
66.87
81.07
91.73
92.10
96.30
95.00
99.02
116.0
114.8
30.04
4.51%
8.21%
78
10.79
Buyback yield%
19.74
18.90
16.73
17.59
18.05
17.93
18.43
21.20
18.46
16.15
12.13
18.43
18.24
77
0.337
D/E ratiox
1.224
1.346
1.278
1.292
1.241
1.381
1.431
1.317
1.372
1.410
0.161
1.381
1.331
63
90.59
Enterprise valuekr M
25.05
23.74
23.61
25.55
23.63
23.50
20.99
23.35
25.48
23.14
259.0
(0.42%)
(1.74%)
8
288.0
LT debtkr M
113.7
108.8
104.7
118.2
116.1
129.2
144.6
154.6
151.3
145.7
134.9
4.64%
3.50%
61
Cost of revenue
0.62%
1.01×
Operating expenses
0.70%
1.02×
Goodwill & intangibles
19.90%
Property and equipment
16.82%