64.77
Revenuekr M
266.6
267.5
267.7
272.3
282.9
287.1
296.3
308.0
315.2
314.9
69.52
2.16%
1.98%
56
12.78
Revenue growth%
8.35
11.31
10.58
9.73
9.30
7.99
9.89
7.12
5.08
6.67
29.58
7.12
8.82
69
5.03
Gross margin%
7.74
8.78
11.12
8.37
6.36
6.46
3.76
6.53
4.99
7.84
21.59
6.46
7.13
95
13.49
Operating margin%
17.17
16.03
15.89
13.14
10.43
12.22
10.56
9.06
7.15
9.31
11.67
9.31
11.39
67
15.72
Net margin%
19.91
17.33
17.54
16.67
14.09
14.20
12.24
12.44
13.78
14.40
21.24
13.78
14.30
33
23.50
P/E ratio (avg)x
12.58
13.66
14.43
14.93
15.36
14.07
13.32
13.16
12.49
13.11
25.60
13.16
13.49
92
28.44
EV/EBITx
33.89
38.45
43.30
52.23
60.12
60.84
66.78
73.01
74.59
78.49
37.14
73.01
60.48
49
12.39
FCF yield (avg)%
26.97
26.12
26.76
25.44
27.54
25.76
28.17
27.77
26.11
27.07
14.61
27.07
26.86
58
12.31
FCF margin%
1.51
0.40
0.40
1.25
1.01
2.23
0.40
0.46
0.40
0.88
6.29
0.46
0.67
59
0.256
FCF / Net incomex
1.689
1.611
1.695
1.700
1.661
1.752
1.705
1.768
2.086
2.199
0.341
1.768
1.703
18
9.16
ROIC%
0.40
2.75
0.40
0.82
1.71
2.56
0.40
0.40
1.80
3.06
3.17
1.80
1.26
89
28.94
Return on equity%
19.60
18.30
20.19
21.63
18.96
18.05
15.90
13.35
15.69
16.98
13.13
15.90
18.17
93
20.90
Return on assets%
24.21
25.33
27.52
25.91
23.79
22.29
24.83
22.41
19.99
17.82
25.34
22.29
24.00
32
1.45
EPSkr
1.56
1.70
1.84
1.78
1.74
1.84
2.15
2.45
2.82
2.99
1.54
11.49%
8.38%
—
29.18
EPS growth%
8.22
5.88
2.99
5.65
5.35
5.22
7.45
4.89
7.40
5.70
19.78
5.70
5.67
92
1.11
Bookvalue per shkr
0.59
0.56
0.54
0.55
0.52
0.44
0.41
0.39
0.41
0.44
2.05
(3.46%)
(3.88%)
—
1.63
FCF per sharekr
2.50
2.84
3.26
3.18
3.28
3.43
3.92
3.84
4.50
5.39
1.03
10.43%
9.32%
—
0.30
Dividend per shkr
1.74
2.00
2.19
2.56
2.55
2.75
2.83
2.76
2.66
3.00
1.56
3.35%
5.08%
—
24.95
Div yield (avg)%
5.10
3.17
5.74
7.27
7.22
4.75
6.34
4.45
7.31
5.83
6.56
5.83
5.78
6
13.33
Payout ratio%
15.76
17.84
15.38
17.14
15.75
17.96
16.45
17.85
18.53
18.16
19.37
17.96
17.49
66
99.26
Shares (diluted)M
125.8
133.6
151.7
141.9
158.7
156.0
165.2
176.3
190.3
181.4
98.60
2.71%
4.35%
79
6.49
Buyback yield%
4.06
4.38
2.35
2.63
4.14
4.97
3.52
4.50
1.97
4.27
13.97
4.27
4.10
30
0.866
D/E ratiox
1.166
1.222
1.268
1.267
1.224
1.182
1.084
1.015
1.065
0.927
0.380
1.065
1.174
76
43.03
Enterprise valuekr M
187.7
193.0
195.5
193.3
192.2
196.1
217.4
199.1
177.5
167.4
143.8
(2.72%)
(0.43%)
48
161.4
LT debtkr M
115.3
122.1
132.8
119.5
108.1
108.9
97.49
103.8
100.6
110.2
160.6
0.39%
0.30%
89
Cost of revenue
2.07%
1.01×
Operating expenses
1.90%
0.99×
Cash and investments
17.76%
Goodwill & intangibles
17.54%