450.6
Revenuekr M
317.2
347.5
372.7
400.0
421.7
456.0
487.1
532.7
577.8
609.3
477.2
7.64%
7.80%
71
14.16
Revenue growth%
7.16
9.39
8.91
6.73
7.61
6.00
8.64
9.28
8.83
8.95
23.08
8.83
8.74
53
7.15
Gross margin%
15.84
18.08
16.48
14.91
14.42
14.88
13.66
15.00
17.97
15.42
13.27
15.00
15.21
82
6.69
Operating margin%
22.09
21.06
19.28
17.02
19.75
22.05
23.82
25.77
26.51
23.68
27.96
23.82
22.07
42
14.70
Net margin%
8.31
7.73
8.30
7.04
5.76
4.70
2.27
0.40
0.40
0.53
11.00
0.53
5.23
74
36.61
P/E ratio (avg)x
31.08
30.15
31.08
29.46
28.16
24.82
23.20
24.28
24.42
26.19
22.48
24.42
27.17
42
19.39
EV/EBITx
38.51
42.44
48.51
47.41
50.57
55.46
63.22
75.01
83.80
82.36
27.75
75.01
53.02
29
17.91
FCF yield (avg)%
3.43
0.75
3.68
5.23
5.78
8.07
6.02
7.98
10.44
13.26
29.54
8.07
5.90
92
9.99
FCF margin%
33.37
31.32
32.59
34.25
33.07
33.15
35.06
32.07
29.83
31.91
21.78
32.07
32.83
82
0.514
FCF / Net incomex
0.594
0.560
0.578
0.577
0.613
0.552
0.541
0.509
0.506
0.569
0.660
0.541
0.564
68
27.36
ROIC%
25.25
27.90
27.63
27.95
28.31
30.72
27.75
26.47
24.51
26.96
26.77
26.96
27.69
26
16.44
Return on equity%
10.51
9.59
6.82
7.91
10.81
8.40
5.74
2.77
0.51
0.57
8.70
2.77
7.36
68
19.50
Return on assets%
18.50
17.62
19.91
18.42
17.21
19.68
19.12
18.65
19.54
21.54
27.57
19.54
18.89
7
4.62
EPSkr
15.99
15.36
14.97
15.15
16.77
18.66
18.98
21.53
24.28
26.59
4.86
9.66%
6.14%
—
3.03
EPS growth%
21.14
23.49
25.88
28.16
29.88
31.21
30.74
31.27
33.47
35.61
10.32
31.27
30.31
12
18.04
Bookvalue per shkr
15.58
15.71
16.83
18.82
19.62
22.58
25.60
25.00
25.33
26.32
8.03
6.05%
5.08%
—
7.64
FCF per sharekr
12.17
12.14
13.12
13.48
13.39
13.35
12.08
12.14
12.99
13.69
9.46
0.45%
1.89%
—
13.58
Dividend per shkr
6.21
6.74
7.10
7.65
8.04
7.07
7.09
6.99
7.15
6.68
15.73
(3.66%)
(0.75%)
—
16.90
Div yield (avg)%
0.40
0.40
2.13
2.68
4.66
7.02
6.09
5.18
6.39
4.88
26.46
6.09
4.77
76
3.08
Payout ratio%
29.41
30.04
32.58
34.57
36.41
36.22
34.05
35.35
36.52
33.91
12.68
35.35
34.31
92
14.05
Shares (diluted)M
18.00
16.74
18.57
19.87
19.73
18.50
20.22
20.14
22.18
25.05
13.47
4.88%
4.19%
47
5.18
Buyback yield%
25.65
25.19
23.19
26.14
28.32
26.44
28.03
30.61
31.92
31.99
18.74
30.61
27.23
23
1.600
D/E ratiox
1.062
1.109
0.996
1.027
0.951
1.008
1.013
1.086
1.134
1.013
0.142
1.013
1.020
27
184.8
Enterprise valuekr M
199.2
210.2
224.0
219.0
238.8
230.7
223.3
229.4
252.8
263.5
579.5
1.99%
2.92%
69
182.3
LT debtkr M
395.3
373.4
344.5
361.3
324.5
315.1
341.5
300.5
326.1
334.8
500.6
0.63%
(0.73%)
90
Cost of revenue
7.66%
0.99×
Operating expenses
8.18%
1.04×
Goodwill & intangibles
17.59%