659.4
Revenuekr M
857.3
870.4
904.8
941.5
939.0
956.3
952.3
978.6
993.1
997.1
718.1
1.21%
1.49%
28
8.09
Revenue growth%
9.11
10.43
7.82
10.45
8.81
10.85
8.57
8.94
10.42
9.05
24.66
9.05
9.08
41
28.69
Gross margin%
22.26
20.57
23.03
23.22
21.18
22.26
20.05
17.14
15.78
13.37
17.98
17.14
20.88
18
16.59
Operating margin%
5.97
8.36
5.45
6.57
5.91
8.84
11.71
11.85
13.64
11.80
5.70
11.80
8.60
47
25.49
Net margin%
32.16
34.13
34.85
32.19
31.55
32.14
34.25
35.18
33.43
34.58
8.80
34.25
33.78
43
25.76
P/E ratio (avg)x
39.92
41.23
41.10
45.47
48.60
50.98
57.74
64.08
75.49
80.63
10.14
64.08
49.79
56
8.948
EV/EBITx
39.93
43.52
42.59
41.11
39.71
42.08
47.89
48.04
52.01
56.93
8.363
48.04
43.06
60
9.35
FCF yield (avg)%
19.51
17.58
19.57
18.65
19.49
22.10
23.03
24.25
21.60
19.82
13.90
22.10
19.70
45
13.81
FCF margin%
22.22
19.23
19.43
17.76
16.84
17.89
17.66
14.74
13.77
11.70
6.78
14.74
17.71
6
1.468
FCF / Net incomex
1.647
1.576
1.826
2.100
2.215
2.426
2.842
2.826
3.263
3.542
1.013
2.842
2.320
71
13.64
ROIC%
11.95
9.91
10.66
13.25
15.10
15.33
16.98
17.41
15.69
15.34
25.84
15.69
15.22
83
29.56
Return on equity%
24.04
24.88
25.02
27.88
26.11
25.86
26.77
26.57
25.29
23.26
21.07
25.86
25.57
29
9.52
Return on assets%
3.06
5.06
2.99
2.61
1.62
0.40
2.38
1.49
4.10
6.57
25.85
2.38
2.80
59
0.45
EPSkr
0.12
0.11
0.11
0.11
0.11
0.10
0.10
0.10
0.10
0.11
0.50
0.85%
(1.25%)
—
9.60
EPS growth%
11.20
10.40
12.35
14.44
15.19
15.47
17.05
18.39
16.66
17.27
8.63
17.05
15.33
54
0.50
Bookvalue per shkr
0.47
0.48
0.57
0.63
0.62
0.74
0.72
0.85
0.94
1.11
0.17
12.44%
8.66%
—
0.30
FCF per sharekr
0.25
0.23
0.25
0.27
0.26
0.27
0.27
0.27
0.25
0.23
0.42
(2.34%)
(0.08%)
—
0.10
Dividend per shkr
0.29
0.27
0.30
0.35
0.40
0.46
0.50
0.57
0.62
0.67
0.20
11.02%
9.53%
—
17.22
Div yield (avg)%
12.31
14.89
12.27
9.57
10.99
9.85
10.83
9.84
12.52
9.93
29.40
9.93
10.91
58
21.28
Payout ratio%
25.44
23.71
25.03
22.58
23.78
23.11
20.74
17.95
18.90
20.50
6.22
20.50
22.84
46
510.2
Shares (diluted)M
755.7
734.3
688.6
637.8
668.2
657.1
713.4
730.5
669.7
721.5
516.5
1.55%
(0.03%)
60
16.12
Buyback yield%
21.79
21.32
24.09
25.58
25.71
26.19
25.30
25.15
24.97
23.05
17.95
25.15
25.06
8
0.261
D/E ratiox
1.178
1.207
1.089
1.152
1.088
1.000
1.121
1.140
1.255
1.170
1.117
1.140
1.146
53
0.050
Enterprise valuekr B
1.390
1.473
1.722
1.914
2.202
2.485
2.654
2.603
2.551
2.822
0.046
5.09%
8.32%
61
0.450
LT debtkr B
0.982
1.082
1.059
1.036
1.116
1.080
1.131
1.164
1.126
1.141
0.269
0.45%
1.75%
46
Cost of revenue
1.59%
1.01×
Operating expenses
2.09%
1.06×
Goodwill & intangibles
19.21%