371.9
Revenuekr M
399.8
407.9
422.2
436.0
454.9
467.3
484.4
510.7
521.3
528.1
409.9
3.03%
3.33%
39
27.87
Revenue growth%
16.11
18.36
19.19
17.68
17.90
15.12
13.83
16.49
14.82
12.67
21.06
14.82
16.30
16
10.26
Gross margin%
25.46
23.75
21.50
20.96
23.63
25.74
23.19
21.35
20.80
19.99
8.48
21.35
22.34
84
2.52
Operating margin%
16.42
16.38
14.08
16.88
19.44
18.22
19.64
17.46
19.30
20.54
20.26
19.30
17.84
50
16.34
Net margin%
0.80
1.35
0.40
0.40
0.40
0.61
2.34
0.41
1.30
0.98
12.83
0.98
0.70
16
13.38
P/E ratio (avg)x
39.96
46.00
46.40
47.45
53.11
57.71
57.85
59.69
58.82
60.10
36.39
58.82
55.41
84
34.19
EV/EBITx
38.05
34.13
31.42
32.87
35.14
35.37
33.39
33.28
32.27
30.53
12.08
33.28
33.34
60
4.27
FCF yield (avg)%
7.32
9.04
10.01
7.49
7.07
6.50
8.06
6.04
7.13
8.83
13.43
7.13
7.40
10
15.24
FCF margin%
27.51
27.04
29.77
32.18
31.02
28.69
31.40
28.53
27.98
28.62
26.97
28.62
28.66
40
1.645
FCF / Net incomex
0.501
0.541
0.602
0.667
0.659
0.664
0.749
0.774
0.729
0.808
0.606
0.749
0.666
34
19.62
ROIC%
9.88
12.26
12.51
12.17
10.58
11.95
12.33
12.21
11.07
9.14
14.33
11.95
12.06
85
27.31
Return on equity%
17.87
15.68
16.45
18.28
15.73
15.20
17.71
15.74
17.42
17.39
18.68
17.39
16.92
37
4.79
Return on assets%
12.82
13.58
15.93
14.88
17.57
18.00
18.27
19.99
21.14
21.91
15.15
19.99
17.78
24
5.40
EPSkr
3.30
3.08
3.19
3.25
3.30
3.16
3.00
2.70
2.40
2.30
5.71
(6.94%)
(3.59%)
—
8.47
EPS growth%
17.12
14.87
15.27
12.51
14.81
17.05
14.43
14.57
17.21
17.84
10.03
17.05
15.07
35
4.46
Bookvalue per shkr
3.68
4.20
3.88
4.19
4.16
4.72
4.52
4.52
4.54
4.45
1.63
1.33%
2.18%
—
4.23
FCF per sharekr
3.16
3.12
2.94
2.62
2.49
2.44
2.39
2.54
2.42
2.59
5.37
0.78%
(2.70%)
—
4.56
Dividend per shkr
5.48
5.34
5.98
5.52
5.57
6.22
7.00
7.88
7.48
7.80
3.17
6.96%
4.30%
—
18.45
Div yield (avg)%
20.63
20.60
22.71
22.28
23.57
24.40
26.94
26.16
29.11
31.86
19.86
26.94
23.98
31
13.71
Payout ratio%
26.84
28.58
25.98
27.13
25.02
25.94
27.83
27.61
25.27
25.46
27.62
25.94
26.41
69
55.94
Shares (diluted)M
115.9
131.7
142.4
146.3
177.2
205.6
228.0
263.2
303.0
351.5
54.60
14.68%
13.25%
60
8.08
Buyback yield%
25.23
23.09
20.53
22.82
22.33
22.98
20.27
21.37
23.98
21.38
12.36
21.38
22.57
24
1.326
D/E ratiox
1.920
2.012
2.202
2.513
2.478
2.511
2.851
3.203
3.035
3.297
1.172
3.035
2.512
29
28.98
Enterprise valuekr M
55.85
55.07
54.63
61.09
70.51
71.70
83.62
94.07
113.0
136.3
332.8
14.10%
10.99%
64
89.93
LT debtkr M
271.8
273.2
281.5
313.1
315.9
317.7
299.7
324.8
380.0
369.5
92.52
3.18%
4.22%
24
Cost of revenue
3.31%
1.00×
Operating expenses
3.81%
1.05×
Goodwill & intangibles
19.24%
Property and equipment
18.21%