144.7
Revenuekr M
179.4
195.2
213.4
226.8
248.7
272.8
298.2
326.7
346.0
370.5
157.0
8.30%
8.29%
83
25.25
Revenue growth%
8.40
8.79
9.92
8.12
8.98
11.43
9.06
7.91
5.44
5.80
18.38
7.91
8.59
82
26.27
Gross margin%
31.38
29.00
28.02
30.71
29.49
28.88
30.88
33.38
32.73
31.32
25.08
31.32
30.79
82
4.85
Operating margin%
29.97
27.95
30.14
30.35
28.55
28.21
25.79
23.28
26.15
27.42
29.70
26.15
28.08
24
15.89
Net margin%
7.44
5.26
4.96
6.35
6.31
8.58
8.39
7.85
4.98
6.76
19.88
7.85
6.55
30
18.88
P/E ratio (avg)x
17.53
18.10
19.76
19.40
19.64
20.94
22.43
24.24
25.36
25.72
30.07
24.24
20.35
83
29.43
EV/EBITx
11.92
13.43
14.81
16.20
17.14
18.74
20.01
21.37
23.67
21.20
27.80
21.20
17.94
31
21.87
FCF yield (avg)%
29.79
29.51
26.77
26.13
27.61
25.12
24.40
27.04
28.31
29.54
27.23
27.04
27.32
32
12.83
FCF margin%
17.99
18.37
19.17
19.66
22.49
20.74
21.16
23.07
23.96
23.19
28.98
23.07
20.95
64
1.284
FCF / Net incomex
1.013
0.951
0.977
0.927
0.952
0.823
0.822
0.857
0.903
0.871
0.292
0.857
0.915
77
22.79
ROIC%
18.98
21.18
20.86
21.84
22.30
21.93
20.03
22.16
19.54
21.36
20.49
21.36
21.27
17
24.67
Return on equity%
16.43
14.79
17.61
15.61
17.93
15.04
16.15
14.27
12.06
9.33
25.37
14.27
15.32
66
25.41
Return on assets%
18.38
21.24
18.88
16.69
14.77
11.98
9.78
8.93
6.33
8.88
3.28
8.93
13.37
72
10.80
EPSkr
2.58
2.59
2.93
3.30
3.24
3.43
3.98
4.14
4.08
4.79
11.06
8.11%
6.87%
—
11.98
EPS growth%
21.79
21.74
23.35
21.58
19.20
17.02
17.60
18.67
19.48
16.78
17.39
17.60
19.34
79
9.99
Bookvalue per shkr
16.25
17.45
18.09
18.07
20.40
22.88
25.16
23.64
27.33
30.00
2.86
8.02%
6.95%
—
7.64
FCF per sharekr
1.92
2.00
2.07
2.02
1.81
1.95
1.66
1.77
1.58
1.58
3.92
(2.76%)
(2.54%)
—
9.96
Dividend per shkr
4.34
4.42
4.33
4.40
3.94
4.10
4.40
4.04
3.57
3.62
9.11
(1.65%)
(1.12%)
—
23.56
Div yield (avg)%
14.77
14.50
13.63
12.67
11.92
13.50
15.51
17.77
19.63
19.73
3.12
17.77
14.63
37
17.53
Payout ratio%
4.30
1.46
0.40
0.40
0.40
0.40
1.06
1.59
0.40
2.33
9.01
1.06
0.73
32
21.24
Shares (diluted)M
13.77
13.45
13.06
13.85
12.98
12.80
11.50
12.20
11.65
11.34
20.20
(2.66%)
(3.07%)
85
2.17
Buyback yield%
15.07
13.05
13.72
15.24
16.48
16.26
16.88
18.59
17.03
15.45
12.77
16.88
15.86
88
0.141
D/E ratiox
0.921
0.956
0.983
0.958
0.991
1.093
1.080
1.185
1.337
1.236
1.479
1.185
1.036
43
278.4
Enterprise valuekr M
140.4
160.2
185.5
191.9
207.0
231.8
218.5
218.1
242.7
267.2
124.5
5.24%
6.14%
89
51.90
LT debtkr M
207.3
234.2
236.0
227.6
266.9
264.2
299.3
344.9
341.6
375.0
122.6
7.04%
6.70%
54
Cost of revenue
8.29%
1.00×
Operating expenses
8.55%
1.02×
Cash and investments
16.74%