138.7
Revenuekr M
119.2
124.2
129.3
129.4
131.4
132.3
133.6
137.3
136.7
136.2
148.1
0.73%
1.68%
28
14.29
Revenue growth%
10.10
10.64
8.20
6.89
5.57
8.29
8.24
11.07
9.18
10.82
3.93
9.18
8.74
23
13.69
Gross margin%
19.29
20.84
18.53
18.93
18.86
18.63
16.89
15.31
16.71
19.26
8.61
16.89
18.74
18
13.73
Operating margin%
9.05
9.18
10.46
7.79
6.40
4.69
1.75
1.91
3.29
0.70
7.46
1.91
5.54
26
14.42
Net margin%
26.02
28.08
26.08
24.44
22.02
21.33
22.34
22.94
23.69
24.01
21.21
22.94
23.85
67
28.74
P/E ratio (avg)x
27.85
30.81
32.71
36.35
33.57
35.53
32.87
33.36
31.10
33.52
8.568
33.36
33.12
61
30.76
EV/EBITx
63.44
62.53
74.82
89.77
97.28
114.1
128.1
138.3
143.1
166.3
14.08
138.3
105.7
38
13.30
FCF yield (avg)%
30.17
32.15
32.56
33.69
34.69
37.57
35.85
34.16
31.89
32.32
27.38
34.16
33.13
13
17.24
FCF margin%
12.10
13.78
11.75
11.65
14.24
16.93
17.65
16.95
18.33
15.40
21.89
16.95
14.82
54
0.142
FCF / Net incomex
1.573
1.547
1.640
1.589
1.645
1.798
1.817
1.926
1.963
2.115
0.116
1.926
1.721
18
3.75
ROIC%
8.10
5.94
3.85
1.19
0.91
3.06
0.40
0.40
0.40
0.40
16.63
0.40
1.05
48
25.65
Return on equity%
18.16
15.41
17.82
18.88
16.26
16.14
14.71
17.03
14.35
12.45
28.90
14.71
16.20
39
16.96
Return on assets%
27.21
27.05
24.74
24.56
27.03
26.64
26.31
25.16
26.41
28.64
23.73
26.41
26.53
48
5.09
EPSkr
2.36
2.30
2.45
2.79
2.62
2.92
2.95
2.90
2.67
2.64
5.26
0.20%
2.10%
—
26.85
EPS growth%
5.88
4.15
2.55
2.52
0.84
0.40
3.30
2.24
0.63
0.40
3.15
0.63
2.38
85
3.33
Bookvalue per shkr
4.84
5.56
5.34
6.05
6.81
6.62
6.42
6.84
6.61
6.84
2.82
0.08%
3.48%
—
3.91
FCF per sharekr
9.30
9.43
10.71
10.89
11.94
13.39
15.32
15.49
18.23
20.27
2.93
11.18%
9.65%
—
5.39
Dividend per shkr
7.63
8.90
9.73
11.49
11.98
14.05
15.38
16.60
17.45
17.31
5.10
7.64%
8.44%
—
22.51
Div yield (avg)%
19.82
21.96
19.64
22.18
20.36
22.74
25.11
25.79
28.04
25.48
23.84
25.48
22.46
36
13.84
Payout ratio%
7.59
5.09
3.93
3.71
4.55
2.33
2.63
0.54
3.10
3.08
12.90
2.63
3.40
35
20.79
Shares (diluted)M
25.60
24.66
27.30
30.72
31.53
30.35
31.98
33.20
30.53
34.61
20.50
1.88%
3.82%
48
27.84
Buyback yield%
0.40
2.82
5.78
4.69
4.18
3.42
2.45
0.50
0.40
0.40
24.32
0.50
2.64
49
0.520
D/E ratiox
0.281
0.286
0.330
0.352
0.349
0.386
0.437
0.470
0.525
0.589
0.383
0.470
0.369
56
128.2
Enterprise valuekr M
49.23
48.03
44.80
46.88
44.60
39.91
43.51
43.27
40.45
39.96
20.73
(2.17%)
(2.13%)
26
98.88
LT debtkr M
102.6
116.0
109.1
123.1
138.2
150.5
157.9
153.1
174.6
161.9
48.37
3.22%
5.05%
92
Cost of revenue
1.97%
1.03×
Operating expenses
1.27%
0.96×
Goodwill & intangibles
20.02%
Cash and investments
17.82%
Property and equipment
16.78%