120.6
Revenuekr M
108.9
110.3
113.8
115.6
119.7
123.2
130.0
133.3
141.2
146.0
125.8
4.04%
3.28%
63
2.34
Revenue growth%
21.72
19.38
20.48
18.70
16.11
15.88
18.84
21.03
18.21
20.39
13.30
18.84
19.11
31
4.94
Gross margin%
8.94
9.86
8.02
7.16
4.63
4.27
1.48
4.39
6.74
9.22
18.28
4.39
6.95
25
6.25
Operating margin%
24.33
24.85
26.98
25.10
25.16
23.18
23.88
24.42
25.03
22.51
21.00
23.88
24.64
20
3.11
Net margin%
13.61
15.04
14.23
11.62
10.42
12.81
9.87
9.03
10.15
10.50
21.05
10.15
11.06
18
31.66
P/E ratio (avg)x
24.47
26.20
26.21
28.45
30.53
31.78
33.92
35.63
37.26
41.53
9.851
35.63
31.15
36
11.19
EV/EBITx
38.03
43.02
40.86
44.65
48.11
54.48
57.33
60.76
69.27
79.16
19.08
60.76
51.30
44
29.69
FCF yield (avg)%
3.60
6.38
4.55
2.15
2.71
0.40
0.40
0.40
0.99
0.40
27.30
0.40
1.57
58
22.49
FCF margin%
22.19
20.23
20.63
23.58
24.48
24.86
26.81
28.28
30.62
33.32
18.69
28.28
24.67
14
0.458
FCF / Net incomex
2.347
2.544
2.547
2.810
2.980
3.268
3.005
2.883
2.811
2.606
0.360
2.883
2.810
39
29.89
ROIC%
26.48
28.24
27.83
25.26
28.20
27.87
27.57
25.68
24.93
24.08
18.05
25.68
27.02
35
16.46
Return on equity%
15.19
13.55
13.07
11.24
13.64
13.02
15.13
17.51
19.48
17.41
13.35
17.41
14.38
39
2.34
Return on assets%
14.36
12.12
14.89
16.00
14.43
16.21
14.16
14.30
17.26
18.36
10.56
16.21
14.66
60
3.21
EPSkr
3.76
4.40
4.82
5.05
5.71
6.38
7.26
7.53
7.82
7.72
3.34
6.24%
8.99%
—
12.79
EPS growth%
0.40
1.76
2.74
4.33
5.30
4.47
1.72
0.40
0.40
1.92
10.22
1.72
1.84
82
2.40
Bookvalue per shkr
3.64
3.88
4.47
5.32
5.56
5.97
6.50
6.92
7.69
7.59
2.55
6.41%
8.30%
—
1.53
FCF per sharekr
2.56
2.22
2.13
2.29
2.10
1.87
1.68
1.59
1.55
1.68
2.11
(4.31%)
(3.57%)
—
1.28
Dividend per shkr
1.98
2.35
2.53
2.70
3.20
3.49
4.14
4.13
3.98
4.49
3.32
6.99%
8.97%
—
24.88
Div yield (avg)%
13.35
10.92
13.53
13.83
11.89
10.75
11.14
12.83
9.99
12.70
16.60
11.14
12.30
92
12.76
Payout ratio%
23.57
22.05
24.49
23.15
20.86
23.09
21.32
22.00
24.07
22.86
5.84
22.86
22.98
67
24.11
Shares (diluted)M
35.38
35.66
34.65
39.94
45.08
50.64
59.65
60.24
68.68
69.97
24.08
9.19%
8.54%
23
21.78
Buyback yield%
29.46
30.25
33.04
31.89
33.49
34.00
34.75
31.86
32.81
30.42
2.85
32.81
32.35
49
0.494
D/E ratiox
0.912
0.890
0.982
1.095
1.269
1.401
1.644
1.895
1.967
2.125
1.753
1.895
1.335
15
41.16
Enterprise valuekr M
41.77
46.73
44.19
41.17
38.58
40.57
41.81
46.05
42.97
47.73
107.5
4.35%
2.27%
31
131.4
LT debtkr M
41.50
44.31
45.19
45.30
47.37
41.93
36.43
37.04
40.42
37.75
72.69
(4.44%)
(0.97%)
32
Cost of revenue
2.97%
0.97×
Operating expenses
3.23%
1.00×
Cash and investments
15.33%