38.16
Revenuekr M
241.6
257.4
273.0
285.3
296.0
311.9
328.1
336.3
342.4
359.5
41.38
3.96%
4.28%
66
3.08
Revenue growth%
15.97
15.84
18.11
17.13
17.60
16.07
16.52
19.21
21.09
20.35
26.23
19.21
17.37
22
11.06
Gross margin%
21.80
19.45
18.86
19.89
18.03
19.27
17.43
15.78
15.12
12.86
3.47
15.78
18.44
35
4.04
Operating margin%
33.50
32.68
31.47
31.50
30.66
30.23
30.95
32.68
29.77
29.92
12.00
30.23
31.21
77
20.02
Net margin%
16.78
15.66
18.38
19.20
17.43
17.67
17.57
19.67
20.01
18.32
29.88
18.32
17.99
66
14.64
P/E ratio (avg)x
11.27
12.08
12.83
12.25
11.66
12.98
11.89
11.35
11.04
11.77
18.38
11.77
11.83
86
9.184
EV/EBITx
36.45
35.88
41.63
45.70
52.25
54.66
59.21
68.40
70.87
82.64
20.48
68.40
53.45
80
26.94
FCF yield (avg)%
23.18
20.47
23.45
26.06
28.25
26.68
25.46
23.49
25.50
23.34
15.15
25.46
24.48
76
7.73
FCF margin%
9.69
8.26
9.63
10.75
12.80
10.87
10.13
10.67
11.53
8.67
18.53
10.67
10.40
47
1.750
FCF / Net incomex
1.435
1.431
1.634
1.631
1.619
1.794
1.774
1.961
2.064
2.120
0.488
1.961
1.704
80
26.59
ROIC%
9.78
9.25
10.26
9.66
10.94
8.27
8.39
9.00
10.53
8.25
11.33
8.39
9.46
15
4.10
Return on equity%
4.78
5.28
7.01
5.47
6.01
7.63
9.08
10.02
10.68
10.55
21.15
10.02
7.32
79
19.07
Return on assets%
22.76
25.23
28.22
28.52
31.24
31.18
33.74
32.08
31.33
28.73
11.89
31.33
29.95
25
3.79
EPSkr
2.01
1.85
1.92
2.09
2.04
1.81
1.80
1.96
1.92
1.69
4.17
(3.69%)
(2.85%)
—
5.81
EPS growth%
13.98
12.52
13.33
11.04
10.66
8.16
6.88
5.87
2.96
0.51
6.68
5.87
9.41
71
4.31
Bookvalue per shkr
9.88
10.17
11.43
12.24
11.83
13.33
13.08
13.45
14.59
16.49
1.39
6.87%
6.27%
—
3.27
FCF per sharekr
5.77
6.43
7.21
7.18
8.11
9.86
12.00
12.56
15.30
16.85
5.07
15.74%
12.92%
—
3.19
Dividend per shkr
4.16
4.77
4.83
5.73
6.54
7.25
7.49
7.88
9.19
9.33
2.47
7.36%
9.98%
—
9.04
Div yield (avg)%
29.48
27.94
25.06
25.11
23.37
21.11
21.35
19.28
19.96
17.12
29.23
19.96
22.36
8
10.96
Payout ratio%
26.53
24.26
24.29
27.13
25.37
23.91
21.53
22.10
21.41
20.56
28.41
21.53
24.08
25
39.36
Shares (diluted)M
58.31
63.39
74.78
75.83
79.25
92.02
108.4
126.1
142.2
147.6
40.24
13.24%
11.41%
85
17.65
Buyback yield%
29.96
29.37
28.57
30.22
30.23
29.24
27.99
26.23
26.92
24.42
3.49
26.92
28.90
34
1.418
D/E ratiox
0.414
0.361
0.384
0.379
0.405
0.402
0.363
0.375
0.332
0.336
1.688
0.363
0.377
51
391.9
Enterprise valuekr M
308.2
353.7
357.2
411.8
423.2
469.7
458.0
527.1
531.6
556.7
316.8
5.64%
7.61%
70
236.3
LT debtkr M
125.6
137.3
155.9
147.5
139.5
146.9
168.5
162.8
163.4
164.4
295.3
3.34%
3.74%
54
Cost of revenue
4.28%
1.00×
Operating expenses
4.11%
0.98×
Cash and investments
15.16%