265.4
Revenuekr M
232.6
239.3
242.6
247.8
253.7
256.8
262.9
268.5
279.9
296.4
276.8
3.15%
2.92%
9
11.44
Revenue growth%
6.39
6.69
8.02
6.19
3.69
5.62
3.06
3.62
4.21
4.51
21.96
4.21
5.07
29
9.72
Gross margin%
21.99
23.77
24.37
21.69
22.24
25.10
26.54
27.94
26.55
26.01
2.16
26.54
24.74
13
28.25
Operating margin%
20.24
20.48
18.21
19.89
16.94
14.25
15.03
13.75
12.05
12.92
7.88
13.75
15.98
21
10.83
Net margin%
1.76
2.45
4.73
4.50
6.18
6.44
7.28
5.83
5.71
8.01
11.07
6.44
5.77
29
29.98
P/E ratio (avg)x
29.45
30.29
29.81
29.62
31.83
32.14
29.38
29.19
29.06
31.68
7.031
29.38
29.71
66
31.12
EV/EBITx
13.05
12.27
11.73
10.59
10.19
11.08
12.30
11.85
10.43
9.663
7.582
11.08
11.41
24
21.45
FCF yield (avg)%
16.32
16.92
18.62
16.22
16.33
17.45
19.31
18.80
17.82
15.67
5.94
17.82
17.19
16
18.35
FCF margin%
4.44
6.77
7.70
9.70
6.85
6.20
8.48
8.00
10.11
8.06
23.75
8.06
7.85
65
1.446
FCF / Net incomex
0.654
0.720
0.675
0.726
0.711
0.744
0.693
0.689
0.741
0.740
1.028
0.740
0.716
63
17.69
ROIC%
21.67
19.41
17.62
16.46
14.94
12.39
11.30
13.80
16.07
18.08
14.23
13.80
16.27
78
27.79
Return on equity%
27.95
29.94
30.82
33.00
35.75
36.28
39.13
39.20
41.76
44.13
28.00
39.20
36.01
81
19.21
Return on assets%
31.86
34.80
33.65
32.43
33.02
32.18
34.55
31.95
32.46
31.37
14.43
32.18
32.45
29
1.46
EPSkr
2.57
2.82
2.99
3.48
3.52
3.39
3.75
3.72
3.84
4.08
1.51
3.02%
5.94%
—
18.41
EPS growth%
23.27
23.60
26.16
25.10
22.75
21.98
23.34
23.48
25.64
26.53
24.41
23.48
23.54
32
1.57
Bookvalue per shkr
1.27
1.15
1.22
1.13
1.00
1.00
0.89
0.86
0.84
0.91
1.35
(1.86%)
(2.85%)
—
1.16
FCF per sharekr
0.69
0.67
0.66
0.68
0.68
0.72
0.68
0.64
0.67
0.63
0.60
(1.76%)
(1.99%)
—
1.23
Dividend per shkr
0.74
0.79
0.82
0.83
0.91
0.93
0.91
0.91
0.92
0.97
1.45
1.47%
4.27%
—
23.42
Div yield (avg)%
18.36
16.78
19.43
19.71
17.20
18.69
21.60
23.46
24.81
25.44
12.08
23.46
19.57
48
29.53
Payout ratio%
21.73
19.85
20.76
20.62
20.89
19.71
19.67
18.62
16.56
17.32
16.55
18.62
19.78
59
151.2
Shares (diluted)M
256.7
288.8
344.7
393.7
383.2
367.5
417.0
483.0
468.7
493.9
152.2
5.21%
8.54%
12
5.46
Buyback yield%
26.71
23.75
20.95
19.82
21.54
19.94
20.06
21.26
18.95
18.46
17.25
19.94
20.51
29
0.118
D/E ratiox
1.913
1.864
1.934
2.273
2.446
2.576
2.659
2.904
3.317
3.495
1.401
2.904
2.511
48
64.16
Enterprise valuekr M
32.65
29.05
29.60
26.22
26.78
25.32
27.45
24.26
23.59
21.09
115.6
(4.66%)
(3.79%)
55
183.3
LT debtkr M
134.1
137.4
149.1
143.1
137.4
146.3
171.3
197.5
231.1
265.0
272.4
14.04%
8.75%
26
Cost of revenue
3.23%
1.03×
Operating expenses
2.87%
1.00×
Goodwill & intangibles
20.20%
Cash and investments
18.87%