175.8
Revenuekr M
288.2
296.3
315.4
337.4
350.1
373.4
393.0
405.3
430.4
460.7
184.7
5.64%
5.12%
47
4.20
Revenue growth%
26.73
29.35
27.39
24.93
22.77
21.44
23.97
22.27
19.82
18.74
14.75
21.44
23.37
50
24.35
Gross margin%
21.15
20.46
17.60
20.56
20.28
18.11
20.88
19.81
18.35
17.27
8.37
18.35
20.05
53
23.08
Operating margin%
6.65
4.61
3.35
2.06
4.33
3.88
1.72
0.40
0.40
0.40
25.17
0.40
2.71
44
26.86
Net margin%
28.97
31.33
34.29
36.12
35.21
34.00
34.59
36.58
36.23
33.72
13.20
34.59
34.44
13
16.05
P/E ratio (avg)x
42.34
47.14
55.18
57.82
67.53
65.42
71.08
84.34
87.93
89.24
23.14
84.34
66.48
86
18.97
EV/EBITx
23.42
27.78
28.81
31.58
34.28
40.10
47.40
48.05
55.03
57.10
11.35
48.05
37.19
20
7.56
FCF yield (avg)%
10.93
12.17
14.67
11.77
9.38
11.44
8.82
9.66
9.80
8.29
21.95
9.66
10.37
33
7.75
FCF margin%
3.82
3.89
5.89
6.18
6.19
6.51
6.83
4.48
3.27
0.98
14.39
4.48
5.19
87
1.666
FCF / Net incomex
0.649
0.622
0.563
0.527
0.500
0.520
0.532
0.584
0.635
0.632
0.415
0.584
0.573
91
19.12
ROIC%
16.72
14.18
12.34
10.78
13.41
15.33
13.94
11.74
10.22
11.41
17.32
11.74
12.88
57
23.58
Return on equity%
30.83
28.41
29.74
27.72
28.40
30.17
32.65
33.58
36.03
35.76
14.19
33.58
30.50
78
21.12
Return on assets%
16.48
13.60
16.50
17.79
16.35
19.34
20.10
20.38
22.79
24.25
28.38
20.38
18.57
23
12.82
EPSkr
8.52
8.36
7.85
8.84
9.88
9.38
8.66
9.91
9.37
10.83
13.16
1.85%
2.49%
—
21.93
EPS growth%
20.12
17.44
17.07
16.62
16.76
17.13
17.50
20.49
23.01
21.50
24.63
20.49
17.47
83
6.91
Bookvalue per shkr
16.82
18.25
18.37
17.48
18.74
20.21
19.32
20.95
19.86
23.36
12.86
4.51%
4.17%
—
9.62
FCF per sharekr
9.90
10.59
10.19
8.97
9.03
8.20
7.58
7.24
7.27
6.35
6.06
(6.82%)
(4.27%)
—
13.57
Dividend per shkr
16.79
16.85
17.23
19.55
19.29
22.96
27.63
32.85
33.37
34.79
12.07
12.52%
7.83%
—
12.61
Div yield (avg)%
27.63
26.48
27.35
29.97
27.72
25.16
27.82
28.99
28.87
30.30
27.61
28.87
27.77
76
14.47
Payout ratio%
25.76
23.24
24.81
24.63
23.65
21.34
21.10
19.40
19.35
16.63
8.87
19.40
22.29
77
15.68
Shares (diluted)M
14.93
15.15
13.60
14.27
14.10
15.57
16.40
15.36
16.53
18.25
15.50
5.29%
1.79%
23
21.94
Buyback yield%
13.25
11.55
9.40
9.27
10.49
12.44
11.00
9.06
9.65
9.12
20.69
9.65
10.07
28
0.151
D/E ratiox
1.291
1.311
1.474
1.632
1.844
1.959
1.959
2.049
1.895
1.889
1.317
1.959
1.866
68
0.349
Enterprise valuekr B
0.744
0.752
0.889
0.930
1.055
1.054
1.065
1.279
1.457
1.714
0.162
10.19%
10.59%
39
260.3
LT debtkr M
202.3
207.0
215.8
225.4
228.1
217.2
222.1
226.4
250.4
257.9
58.99
2.48%
2.60%
7
Cost of revenue
5.19%
1.01×
Operating expenses
4.71%
0.96×