526.7
Revenuekr M
394.9
426.1
454.1
494.0
528.3
586.5
639.6
682.4
735.3
796.9
558.4
8.57%
8.22%
9
25.68
Revenue growth%
9.93
11.56
13.95
14.41
13.72
13.22
11.83
14.55
13.37
10.75
9.07
13.22
13.29
36
18.02
Gross margin%
17.59
16.01
14.79
12.03
13.96
16.93
14.72
12.84
13.46
12.85
24.51
13.46
14.34
21
27.32
Operating margin%
16.00
18.85
20.42
20.05
22.19
22.20
21.20
21.46
18.72
21.46
5.96
21.46
20.81
57
3.16
Net margin%
13.24
12.67
11.40
9.47
7.79
8.29
7.42
8.02
7.45
10.03
20.82
8.02
8.88
42
12.71
P/E ratio (avg)x
60.63
68.28
68.93
81.67
98.96
105.6
110.6
127.0
146.4
150.6
12.26
127.0
102.3
24
8.338
EV/EBITx
11.24
9.789
9.779
9.740
8.539
7.882
7.274
7.260
7.112
6.215
37.81
7.260
8.211
80
2.23
FCF yield (avg)%
27.03
25.15
23.90
21.10
19.01
21.51
18.56
15.63
17.88
17.21
9.60
17.88
20.06
33
9.24
FCF margin%
19.10
19.99
20.84
21.01
23.84
21.25
21.09
20.30
19.25
18.61
11.94
20.30
20.57
76
1.376
FCF / Net incomex
3.326
3.236
3.547
4.096
4.062
4.275
5.045
6.087
6.082
5.964
1.728
5.964
4.186
26
25.81
ROIC%
25.46
26.44
26.67
24.52
24.69
24.53
26.70
29.21
29.64
30.02
6.01
29.21
26.56
54
23.56
Return on equity%
31.07
30.43
28.28
29.83
31.16
31.53
31.08
33.63
35.37
37.47
27.12
33.63
31.12
42
14.86
Return on assets%
27.90
28.20
30.83
31.23
33.50
31.47
31.24
28.40
27.16
27.99
26.96
28.40
29.61
28
2.00
EPSkr
4.16
4.11
4.57
4.36
4.59
4.80
4.41
4.50
4.18
4.64
2.18
0.21%
(0.14%)
—
7.09
EPS growth%
10.75
13.56
14.81
14.02
12.11
9.72
12.68
13.11
14.06
12.03
22.75
12.68
12.89
57
3.76
Bookvalue per shkr
5.84
6.18
6.12
6.81
7.29
6.87
6.48
6.47
6.69
6.47
5.14
(2.34%)
2.38%
—
4.19
FCF per sharekr
2.68
2.85
3.03
2.95
3.47
3.70
4.02
3.85
3.73
4.19
1.99
3.86%
4.73%
—
1.49
Dividend per shkr
3.10
3.37
3.79
3.51
3.48
4.05
4.36
4.75
5.16
5.55
4.98
9.80%
6.41%
—
2.25
Div yield (avg)%
29.82
31.62
29.19
26.43
23.86
21.97
20.88
18.93
19.60
19.06
16.44
19.60
22.91
36
12.78
Payout ratio%
0.40
2.15
0.40
0.40
2.73
2.35
3.92
1.01
0.40
0.40
24.70
1.01
0.70
23
93.04
Shares (diluted)M
96.03
104.4
105.5
101.7
110.5
109.8
110.1
123.1
120.5
115.9
92.09
0.98%
1.24%
9
17.89
Buyback yield%
11.48
9.05
9.03
6.21
4.11
7.03
8.25
10.44
13.11
13.00
27.02
10.44
9.04
82
0.595
D/E ratiox
1.819
1.824
1.966
2.365
2.292
2.748
2.765
2.969
2.913
2.961
1.150
2.913
2.556
37
0.128
Enterprise valuekr B
0.438
0.461
0.481
0.538
0.629
0.713
0.817
0.942
0.966
1.052
0.612
10.83%
9.59%
79
0.531
LT debtkr B
0.624
0.617
0.626
0.718
0.781
0.796
0.851
1.001
0.996
1.205
0.433
9.05%
8.54%
13
Cost of revenue
8.35%
1.01×
Operating expenses
7.84%
0.96×
Cash and investments
17.37%
Goodwill & intangibles
16.08%
Spread over hurdle
(0.69%)