375.3
Revenuekr M
563.5
568.8
598.3
628.6
640.1
664.1
687.2
701.1
734.6
749.6
396.2
3.21%
3.00%
22
8.84
Revenue growth%
3.68
3.41
4.06
3.32
1.58
0.40
0.40
2.08
1.63
4.22
23.24
1.63
2.70
84
17.63
Gross margin%
10.54
8.06
7.55
6.51
4.33
4.67
7.03
9.88
12.15
9.60
13.17
9.60
7.81
79
15.93
Operating margin%
0.40
2.66
1.93
3.80
5.02
2.95
1.02
1.49
1.49
0.73
28.50
1.49
1.71
35
6.97
Net margin%
12.72
14.99
17.20
15.85
18.29
21.14
19.80
21.13
24.10
22.84
19.16
21.14
19.04
52
22.44
P/E ratio (avg)x
22.40
24.89
23.37
25.29
24.35
22.77
21.63
20.41
20.15
19.38
26.39
20.41
22.58
95
36.13
EV/EBITx
17.36
16.43
17.51
17.89
16.64
17.72
19.72
19.99
19.29
17.81
19.35
19.29
17.77
61
27.03
FCF yield (avg)%
1.93
2.15
3.27
1.28
0.75
2.53
2.50
5.03
3.30
3.32
22.23
3.30
2.51
87
13.24
FCF margin%
5.03
7.41
5.60
3.20
3.99
5.83
5.52
6.74
6.92
5.36
19.00
5.83
5.56
51
0.813
FCF / Net incomex
0.915
0.981
0.955
0.967
1.083
1.091
1.099
1.264
1.418
1.653
1.755
1.264
1.087
8
26.85
ROIC%
23.00
24.04
25.43
26.74
29.62
31.70
31.59
33.47
35.46
36.14
25.14
33.47
30.60
51
9.33
Return on equity%
32.05
34.05
32.64
34.55
32.32
35.14
33.57
33.15
33.15
32.70
29.46
33.15
33.15
13
27.53
Return on assets%
15.89
13.59
12.15
10.86
11.21
11.26
12.04
14.53
16.61
13.88
15.83
13.88
12.87
19
4.75
EPSkr
10.58
10.38
10.28
10.55
10.17
9.60
9.06
9.72
10.06
10.31
5.10
0.27%
0.99%
—
18.68
EPS growth%
15.09
17.37
15.85
18.18
20.43
22.57
24.26
25.54
25.42
25.77
15.02
25.42
21.50
95
5.19
Bookvalue per shkr
14.04
16.39
16.86
17.77
20.82
21.18
21.96
25.70
26.15
28.00
12.61
6.10%
6.89%
—
6.38
FCF per sharekr
3.25
2.79
2.72
2.61
2.52
2.42
2.30
2.41
2.56
2.60
2.57
0.68%
(2.83%)
—
6.30
Dividend per shkr
13.15
13.61
16.04
17.39
20.41
23.82
25.01
24.88
28.30
27.13
5.27
5.86%
7.81%
—
5.21
Div yield (avg)%
17.00
19.59
19.41
19.31
19.29
19.16
17.62
17.25
18.39
19.83
10.69
18.39
19.22
82
23.02
Payout ratio%
30.47
31.09
29.06
27.16
25.61
28.45
28.35
27.81
30.32
32.23
11.55
28.45
28.76
58
51.49
Shares (diluted)M
60.78
58.48
61.76
68.26
63.91
68.42
79.51
92.72
90.90
101.7
49.24
9.73%
4.81%
29
9.66
Buyback yield%
8.56
10.33
11.64
13.73
14.65
17.11
16.64
16.14
16.17
14.07
18.11
16.17
14.36
42
0.836
D/E ratiox
0.878
0.962
1.038
0.951
0.945
1.088
1.211
1.341
1.309
1.422
0.480
1.309
1.063
30
226.5
Enterprise valuekr M
243.4
263.8
285.3
327.3
319.8
367.6
381.1
398.9
417.2
402.5
221.5
4.71%
4.77%
77
0.334
LT debtkr B
1.080
1.093
1.151
1.318
1.447
1.485
1.595
1.803
1.812
1.726
0.229
3.58%
6.40%
49
Cost of revenue
2.99%
1.00×
Operating expenses
3.97%
1.10×
Cash and investments
19.12%
Property and equipment
18.70%