209.0
Revenuekr M
278.7
292.5
308.7
320.2
328.0
342.7
356.6
364.3
385.9
393.5
223.3
3.71%
4.04%
86
8.34
Revenue growth%
12.24
9.31
11.48
13.76
12.96
15.01
16.60
18.40
16.77
15.97
11.74
16.60
14.39
25
19.23
Gross margin%
16.94
19.80
18.22
19.97
21.26
21.60
24.03
26.83
26.37
29.08
6.60
26.37
21.43
7
10.66
Operating margin%
22.45
21.71
19.95
19.23
17.65
19.07
17.02
18.14
19.33
19.15
21.85
19.07
19.19
88
9.29
Net margin%
18.81
17.72
20.70
19.67
21.43
20.11
20.13
17.49
18.95
18.94
21.14
18.95
19.31
77
22.66
P/E ratio (avg)x
34.66
40.50
47.82
48.29
51.97
51.51
60.15
71.42
78.06
82.35
18.18
71.42
51.74
58
34.63
EV/EBITx
34.84
36.50
38.05
37.93
34.31
38.21
39.89
37.42
34.96
35.44
37.87
37.42
36.96
12
12.95
FCF yield (avg)%
17.72
19.65
21.36
19.56
16.64
18.04
18.90
16.69
14.64
16.23
24.09
16.69
17.88
78
12.69
FCF margin%
23.46
24.90
26.93
26.92
25.81
25.81
28.54
29.98
32.84
35.63
14.56
29.98
26.93
81
1.687
FCF / Net incomex
0.176
0.159
0.160
0.164
0.153
0.146
0.128
0.115
0.101
0.107
0.101
0.115
0.150
38
5.42
ROIC%
7.60
6.90
4.40
1.45
0.40
0.52
3.47
5.62
4.38
5.08
11.38
4.38
4.39
30
11.83
Return on equity%
8.58
9.60
10.73
9.88
11.06
13.73
15.13
16.61
17.10
17.47
20.69
16.61
12.40
19
24.54
Return on assets%
6.57
6.04
9.03
9.29
10.00
12.28
10.50
9.45
6.87
6.44
9.37
9.45
9.16
58
0.38
EPSkr
1.00
1.15
1.29
1.43
1.68
1.70
1.86
2.11
2.43
2.84
0.41
11.08%
11.52%
—
19.41
EPS growth%
9.01
6.80
9.52
9.19
8.47
8.83
8.10
6.45
6.61
7.98
11.71
7.98
8.29
59
1.05
Bookvalue per shkr
1.41
1.37
1.59
1.66
1.98
2.32
2.76
2.86
3.24
3.40
1.14
11.49%
11.04%
—
0.26
FCF per sharekr
0.28
0.24
0.25
0.27
0.26
0.29
0.27
0.24
0.21
0.19
0.94
(5.96%)
(3.17%)
—
1.23
Dividend per shkr
0.51
0.56
0.52
0.51
0.46
0.43
0.45
0.47
0.46
0.52
0.90
2.47%
1.34%
—
14.82
Div yield (avg)%
15.38
15.05
13.70
14.64
17.45
18.16
16.65
15.26
13.59
13.23
2.18
15.26
15.16
55
6.29
Payout ratio%
7.65
7.49
9.67
7.51
9.39
6.95
5.27
6.42
8.97
9.21
11.47
6.95
7.58
67
177.7
Shares (diluted)M
225.4
226.9
267.2
279.0
270.6
288.4
323.5
347.8
337.4
361.5
171.5
5.96%
6.20%
75
9.84
Buyback yield%
13.71
12.14
9.50
8.56
7.11
9.20
10.85
13.54
11.76
11.31
21.99
11.31
11.08
12
1.521
D/E ratiox
1.207
1.211
1.203
1.256
1.213
1.138
1.236
1.311
1.241
1.267
1.765
1.241
1.224
73
265.2
Enterprise valuekr M
128.2
124.4
113.7
109.8
96.70
97.57
88.98
78.21
69.52
72.83
418.5
(5.51%)
(6.25%)
10
63.31
LT debtkr M
341.8
342.0
361.0
331.6
366.5
373.8
400.5
392.3
420.1
389.0
348.8
1.20%
2.49%
24
Cost of revenue
4.11%
1.01×
Operating expenses
3.82%
0.98×
Cash and investments
17.59%
Goodwill & intangibles
14.62%