654.4
Revenuekr M
455.8
505.3
546.3
601.1
660.3
718.5
764.3
813.8
876.4
953.9
716.3
7.63%
8.35%
69
26.79
Revenue growth%
27.41
25.29
25.27
25.83
27.79
27.69
29.65
27.01
29.13
31.96
11.82
29.13
27.55
92
29.02
Gross margin%
28.55
27.08
24.88
25.50
23.49
23.33
24.59
22.26
24.69
26.31
29.13
24.59
24.78
61
29.88
Operating margin%
9.83
8.76
10.88
8.01
9.62
6.69
3.99
4.25
4.68
6.74
26.24
4.68
7.37
28
5.61
Net margin%
5.92
6.12
3.27
6.00
4.82
5.61
5.49
5.25
6.93
4.56
17.50
5.49
5.55
22
23.66
P/E ratio (avg)x
32.66
35.99
34.16
35.50
36.43
39.98
37.98
39.51
41.16
42.33
18.95
39.98
37.21
68
36.85
EV/EBITx
7.774
8.499
8.027
8.682
7.999
9.118
8.660
8.533
8.199
7.851
19.58
8.533
8.349
41
19.79
FCF yield (avg)%
11.69
9.71
8.23
5.72
8.05
10.16
8.17
5.58
5.69
3.01
10.04
5.69
8.11
51
2.98
FCF margin%
35.56
34.31
33.62
31.00
30.79
32.00
31.82
32.54
34.54
36.20
19.67
32.54
33.08
44
1.429
FCF / Net incomex
1.470
1.556
1.403
1.400
1.448
1.499
1.555
1.651
1.494
1.322
0.445
1.499
1.482
8
7.60
ROIC%
26.97
29.46
29.19
28.72
28.91
27.78
29.09
27.78
27.21
29.76
9.38
27.78
28.82
66
15.12
Return on equity%
15.27
17.63
17.69
16.23
13.77
11.60
9.20
8.72
9.23
10.74
9.92
9.23
12.68
66
20.02
Return on assets%
30.37
29.66
30.60
33.58
32.50
30.33
27.99
26.77
24.11
25.48
29.96
26.77
30.00
21
2.16
EPSkr
5.26
5.10
5.64
5.71
5.38
5.15
4.52
4.48
4.01
4.36
2.21
(4.11%)
(2.13%)
—
5.22
EPS growth%
26.36
23.57
24.78
22.30
23.39
24.39
24.89
26.71
28.10
27.46
18.81
26.71
24.83
29
4.26
Bookvalue per shkr
3.22
3.79
3.68
4.20
4.80
4.92
5.57
5.81
6.29
6.50
1.43
6.25%
7.61%
—
3.22
FCF per sharekr
3.27
2.92
2.96
3.20
3.06
3.26
3.07
2.78
2.74
3.00
5.99
(0.39%)
(1.16%)
—
6.20
Dividend per shkr
2.22
2.19
2.05
2.07
1.86
2.01
2.14
2.32
2.07
1.93
5.41
0.76%
(1.28%)
—
19.68
Div yield (avg)%
21.09
19.43
16.48
17.03
19.65
18.66
21.59
22.29
22.13
25.11
3.92
22.13
20.37
80
12.84
Payout ratio%
23.45
23.84
26.42
25.31
26.87
24.89
25.28
25.80
24.85
24.87
13.53
24.89
25.09
38
110.2
Shares (diluted)M
85.42
74.59
71.49
72.33
66.11
67.06
61.56
58.77
61.90
56.72
110.1
(3.02%)
(4.51%)
26
20.16
Buyback yield%
11.58
14.12
13.86
11.04
13.49
13.32
13.40
15.23
18.01
16.00
7.40
15.23
13.67
49
0.523
D/E ratiox
1.348
1.430
1.360
1.281
1.405
1.422
1.539
1.568
1.485
1.411
1.697
1.485
1.417
53
298.2
Enterprise valuekr M
866.8
945.8
907.1
931.9
872.9
904.5
855.9
867.0
831.0
879.0
851.3
0.14%
(0.33%)
34
0.432
LT debtkr B
0.690
0.596
0.646
0.689
0.622
0.546
0.538
0.544
0.583
0.611
1.010
(0.35%)
(1.85%)
51
Cost of revenue
8.52%
1.02×
Operating expenses
8.45%
1.01×
Cash and investments
16.33%
Goodwill & intangibles
15.94%
Spread over hurdle
(3.48%)