377.4
Revenuekr M
491.7
500.5
509.0
503.2
512.1
514.5
506.7
498.5
490.7
502.6
391.6
(0.37%)
0.41%
47
24.35
Revenue growth%
3.06
3.55
3.64
1.92
4.27
3.47
5.71
3.63
3.70
4.56
16.29
3.70
3.63
43
10.52
Gross margin%
8.98
8.86
8.46
9.73
11.10
11.53
14.45
14.90
17.33
16.99
14.68
14.90
11.32
50
22.87
Operating margin%
26.30
26.73
29.67
30.73
30.68
28.22
30.19
32.03
30.13
29.71
12.58
30.13
29.92
62
7.84
Net margin%
16.96
15.06
14.78
14.38
16.81
16.79
15.97
15.75
17.78
15.32
29.87
15.97
15.86
77
25.53
P/E ratio (avg)x
16.73
17.98
18.04
18.91
20.90
19.59
19.67
20.23
20.14
21.22
26.49
20.14
19.63
11
16.14
EV/EBITx
24.21
23.02
21.54
21.23
23.97
25.35
25.52
26.52
27.25
25.81
8.194
25.81
24.78
11
13.57
FCF yield (avg)%
17.24
16.94
17.20
16.54
19.31
19.58
21.95
19.12
18.23
19.14
27.69
19.14
18.68
67
25.18
FCF margin%
26.47
26.52
26.39
23.93
26.18
27.25
28.58
28.40
30.85
32.04
3.11
28.58
26.88
63
0.723
FCF / Net incomex
1.704
1.784
1.831
1.980
2.151
2.022
2.348
2.483
2.561
2.829
1.574
2.483
2.087
78
29.58
ROIC%
26.95
26.50
24.78
22.15
19.70
20.04
21.22
19.88
18.53
16.61
13.57
19.88
20.63
11
8.72
Return on equity%
13.21
11.31
13.95
16.27
15.73
18.41
16.41
18.26
15.33
12.73
19.65
16.41
15.53
25
7.44
Return on assets%
2.64
4.59
7.27
9.40
11.63
13.51
12.11
9.53
8.29
10.93
3.61
10.93
9.46
74
3.01
EPSkr
1.87
2.00
2.01
2.12
1.85
1.73
1.62
1.58
1.37
1.36
3.18
(5.99%)
(4.62%)
—
25.61
EPS growth%
33.46
31.47
31.45
33.44
35.59
33.08
33.48
32.22
33.07
35.74
2.25
33.08
33.26
91
1.87
Bookvalue per shkr
0.93
1.03
0.95
0.87
0.87
0.80
0.91
0.86
0.80
0.85
0.64
(0.59%)
(0.49%)
—
0.78
FCF per sharekr
0.86
0.88
0.90
0.87
0.87
0.88
0.88
0.80
0.85
0.82
3.55
(1.38%)
(1.44%)
—
3.48
Dividend per shkr
1.70
1.61
1.50
1.41
1.42
1.26
1.19
1.27
1.11
1.21
1.73
(3.11%)
(3.63%)
—
15.29
Div yield (avg)%
7.12
9.00
9.08
7.95
8.22
10.97
11.46
12.35
10.24
13.06
2.79
11.46
9.66
14
6.69
Payout ratio%
9.13
10.01
12.95
11.25
10.93
10.98
9.14
10.47
12.23
12.72
7.59
10.98
10.96
7
136.2
Shares (diluted)M
150.7
163.2
182.8
177.0
200.7
182.7
195.2
219.1
215.6
219.9
134.7
1.84%
4.63%
79
8.96
Buyback yield%
29.26
30.85
29.72
30.66
28.05
27.49
30.14
28.41
31.37
30.02
14.65
30.02
29.87
78
0.583
D/E ratiox
0.991
1.005
1.207
1.438
1.581
1.860
1.878
2.135
2.113
2.219
0.970
2.113
1.721
58
199.2
Enterprise valuekr M
225.2
228.8
238.2
238.6
241.0
228.1
251.3
234.3
255.4
243.5
49.82
0.20%
1.43%
59
41.27
LT debtkr M
259.2
235.0
237.8
263.3
255.6
241.4
263.4
233.6
233.2
221.4
162.7
(2.83%)
(1.96%)
34
Cost of revenue
0.50%
1.01×
Operating expenses
(0.57%)
0.91×
Property and equipment
18.18%
Goodwill & intangibles
14.98%
Spread over hurdle
11.57%