101.9
Revenuekr M
223.9
231.3
246.5
253.7
261.2
266.3
276.8
286.7
295.5
300.7
107.3
2.85%
3.52%
93
27.07
Revenue growth%
24.44
23.73
20.90
20.67
20.62
19.89
21.57
18.78
18.65
20.31
22.74
19.89
20.64
18
3.86
Gross margin%
12.61
10.18
11.36
11.95
9.81
9.79
11.11
11.43
10.56
11.16
18.33
11.11
11.13
91
16.66
Operating margin%
36.03
38.67
40.94
40.56
41.32
39.15
39.22
38.70
40.22
38.63
19.43
39.15
39.19
13
6.45
Net margin%
23.75
23.06
21.81
21.65
21.64
20.54
23.38
26.18
26.00
23.29
28.98
23.38
23.18
47
29.74
P/E ratio (avg)x
28.06
28.39
30.06
28.95
33.04
37.80
42.78
41.63
42.36
41.46
24.19
41.63
35.42
5
28.43
EV/EBITx
21.92
21.61
20.46
19.48
19.05
19.41
18.08
16.94
17.71
17.77
31.23
17.77
19.23
26
4.25
FCF yield (avg)%
24.95
23.26
23.73
21.39
20.34
22.09
21.41
20.21
19.21
19.03
26.51
20.21
21.40
66
22.91
FCF margin%
19.20
21.14
19.23
20.20
22.89
23.07
21.08
20.76
21.67
22.56
21.52
21.67
21.11
74
1.379
FCF / Net incomex
1.424
1.619
1.756
2.062
1.979
2.074
2.194
2.129
2.154
2.143
0.294
2.143
2.068
37
26.53
ROIC%
12.07
12.12
9.27
10.70
12.40
14.80
17.29
19.16
17.86
18.04
23.84
17.86
13.60
93
27.37
Return on equity%
20.35
21.27
19.84
20.12
20.06
20.97
22.76
25.02
26.22
24.07
28.70
24.07
21.12
89
23.98
Return on assets%
8.66
10.82
8.14
8.71
6.09
8.42
8.47
8.55
8.50
10.76
4.02
8.50
8.52
65
4.51
EPSkr
3.40
3.21
3.12
2.74
2.47
2.51
2.62
2.67
2.65
2.54
4.93
0.59%
(2.27%)
—
20.54
EPS growth%
29.39
28.04
27.52
26.64
25.77
26.99
29.97
32.33
29.60
29.39
10.59
29.60
28.71
36
6.63
Bookvalue per shkr
6.31
6.22
7.16
7.24
7.22
8.07
8.19
8.46
10.02
9.89
8.87
6.50%
4.48%
—
2.17
FCF per sharekr
5.18
5.72
5.64
6.50
7.42
7.56
7.82
8.94
8.42
9.51
7.95
5.08%
6.74%
—
5.25
Dividend per shkr
11.01
10.78
10.37
11.18
10.75
12.07
13.39
13.66
13.31
15.13
5.92
7.08%
4.13%
—
8.73
Div yield (avg)%
21.36
22.02
22.71
25.37
26.42
25.38
24.58
24.18
25.73
27.05
15.97
25.38
24.98
24
6.81
Payout ratio%
2.28
3.73
3.55
3.70
1.25
0.40
1.88
1.92
1.56
2.39
29.75
1.88
2.10
65
6.115
Shares (diluted)M
8.940
10.53
11.03
12.41
13.29
12.98
13.36
14.62
16.43
19.63
6.117
8.11%
9.59%
54
22.17
Buyback yield%
21.23
22.30
24.10
21.79
21.72
24.39
22.21
24.18
24.08
21.51
11.59
24.08
22.26
33
0.205
D/E ratiox
1.432
1.528
1.820
2.114
2.349
2.289
2.393
2.370
2.582
2.787
0.828
2.393
2.319
50
163.3
Enterprise valuekr M
255.8
252.8
280.1
296.4
331.3
345.3
357.6
386.5
404.6
414.8
75.45
4.60%
5.70%
54
210.3
LT debtkr M
305.2
298.5
338.1
381.7
399.6
451.9
512.2
545.6
513.5
600.1
154.8
8.47%
8.26%
71
Cost of revenue
3.52%
1.00×
Operating expenses
3.69%
1.02×
Cash and investments
19.87%