77.09
Revenuekr M
119.3
121.6
123.4
122.7
127.1
127.4
129.8
131.8
134.9
135.3
86.17
1.26%
1.59%
46
9.03
Revenue growth%
11.16
10.29
12.29
11.34
12.68
11.45
9.81
7.01
8.83
7.96
9.49
8.83
10.72
33
22.62
Gross margin%
3.61
6.54
5.84
3.35
0.76
2.26
0.40
2.71
0.40
0.40
17.77
0.40
2.48
51
13.59
Operating margin%
17.79
16.13
18.27
18.04
17.64
16.06
18.32
16.83
16.00
14.08
19.89
16.06
17.24
58
9.12
Net margin%
20.66
20.54
21.72
18.92
17.89
19.91
22.22
24.58
24.10
23.70
27.63
23.70
21.19
82
15.48
P/E ratio (avg)x
23.75
23.93
26.21
29.81
32.43
37.39
44.35
47.45
51.33
49.83
15.48
47.45
34.91
20
13.94
EV/EBITx
36.19
41.17
49.01
47.66
51.21
56.20
54.49
64.64
71.31
73.95
28.12
64.64
52.85
40
2.57
FCF yield (avg)%
5.82
7.60
9.11
6.99
7.85
5.15
6.35
5.83
8.01
10.13
14.02
6.35
7.29
34
9.84
FCF margin%
0.40
0.40
1.74
3.03
0.46
0.40
1.91
4.65
6.50
3.62
18.29
3.62
1.82
47
0.255
FCF / Net incomex
1.917
1.888
2.097
2.450
2.570
2.961
3.060
3.048
2.905
2.707
0.760
2.961
2.638
7
12.89
ROIC%
8.13
10.42
12.11
12.37
9.51
12.41
11.78
11.10
9.01
8.24
5.76
11.10
10.76
14
13.56
Return on equity%
23.71
23.53
25.18
26.96
26.83
25.99
26.44
24.44
24.41
25.60
16.16
25.60
25.39
52
11.65
Return on assets%
8.00
10.52
9.70
12.57
12.87
10.30
8.84
9.25
11.16
11.10
9.82
10.30
10.41
75
0.08
EPSkr
0.70
0.73
0.72
0.67
0.75
0.76
0.71
0.79
0.89
1.02
0.09
6.22%
4.80%
—
8.57
EPS growth%
11.13
8.14
6.09
6.56
6.72
9.33
11.16
8.89
5.94
4.83
14.40
8.89
7.43
50
0.54
Bookvalue per shkr
0.20
0.20
0.19
0.23
0.23
0.23
0.27
0.28
0.32
0.34
0.32
7.49%
5.42%
—
0.45
FCF per sharekr
0.52
0.53
0.55
0.55
0.52
0.54
0.59
0.64
0.64
0.66
0.17
4.88%
2.47%
—
0.37
Dividend per shkr
0.65
0.66
0.64
0.64
0.62
0.60
0.62
0.69
0.74
0.80
0.37
4.99%
3.28%
—
21.10
Div yield (avg)%
31.35
30.38
33.36
30.65
29.26
30.53
33.16
33.85
36.51
37.02
26.37
33.85
32.26
33
20.48
Payout ratio%
26.27
25.71
25.80
27.42
28.32
27.24
25.63
22.84
20.85
18.54
7.67
22.84
25.76
58
105.1
Shares (diluted)M
199.1
211.0
215.3
233.3
262.9
293.6
315.5
331.1
330.0
383.5
106.7
7.85%
8.17%
32
3.06
Buyback yield%
27.53
29.51
30.58
32.41
34.04
31.35
33.00
32.82
30.43
30.67
24.73
31.35
31.01
36
1.299
D/E ratiox
0.732
0.786
0.843
0.913
0.930
0.988
1.098
1.197
1.141
1.283
0.100
1.141
0.959
66
63.28
Enterprise valuekr M
72.75
80.60
93.43
100.9
116.0
128.9
144.8
143.2
163.2
179.2
78.26
9.10%
11.10%
29
91.13
LT debtkr M
17.56
19.37
22.40
21.76
25.54
28.39
30.41
31.15
34.35
35.96
28.62
7.08%
8.71%
73
Cost of revenue
1.68%
1.01×
Operating expenses
1.88%
1.03×
Goodwill & intangibles
18.30%
Cash and investments
15.00%