236.1
Revenuekr M
675.7
710.6
737.6
758.7
784.2
823.3
866.7
903.4
955.2
979.5
246.6
4.55%
4.23%
80
8.64
Revenue growth%
28.47
29.73
28.29
30.22
27.30
25.45
25.15
22.75
24.48
27.41
18.62
25.15
27.36
91
9.27
Gross margin%
0.41
0.40
0.40
0.47
0.40
0.47
0.42
0.77
0.40
1.54
21.34
0.47
0.41
28
13.16
Operating margin%
16.21
15.59
13.49
12.29
11.21
11.09
12.48
15.08
17.95
15.67
11.64
15.08
14.28
64
7.93
Net margin%
6.60
6.47
7.35
5.88
4.33
6.48
4.51
2.37
2.13
2.45
26.07
2.45
5.19
48
28.75
P/E ratio (avg)x
20.38
21.88
24.10
23.68
24.18
27.90
27.49
27.43
27.24
29.80
30.00
27.49
25.71
79
26.48
EV/EBITx
11.62
11.41
10.28
11.35
11.96
12.31
12.18
10.94
11.46
11.85
33.11
11.85
11.54
89
7.97
FCF yield (avg)%
14.10
12.02
10.72
13.69
15.74
13.06
15.15
14.91
16.27
13.90
8.65
14.91
14.00
70
16.15
FCF margin%
9.55
11.83
10.75
12.37
14.84
15.99
18.47
17.21
17.42
19.22
6.48
17.42
15.41
77
0.253
FCF / Net incomex
1.250
1.307
1.194
1.109
1.058
1.010
1.018
0.923
0.944
0.894
0.375
0.944
1.038
43
6.95
ROIC%
6.28
3.43
4.06
5.23
7.75
5.83
4.25
2.07
0.40
2.39
24.24
2.39
4.15
82
16.57
Return on equity%
15.80
16.32
14.68
13.99
14.70
15.59
15.26
17.59
17.50
17.77
10.52
17.50
15.70
68
26.50
Return on assets%
28.28
27.46
26.83
27.60
28.41
26.69
28.92
26.38
25.95
28.00
27.33
26.69
27.53
43
0.84
EPSkr
0.91
0.86
0.73
0.64
0.65
0.58
0.49
0.44
0.46
0.42
0.93
(8.35%)
(8.18%)
—
19.86
EPS growth%
3.36
0.40
2.03
1.09
0.40
1.95
0.40
0.40
0.40
0.40
3.88
0.40
0.40
82
1.30
Bookvalue per shkr
3.18
3.58
3.60
3.96
3.98
3.99
3.84
3.65
4.25
4.54
2.90
2.66%
4.42%
—
3.13
FCF per sharekr
2.62
2.75
2.73
2.99
3.17
3.59
3.73
3.77
4.10
3.98
0.56
4.68%
5.71%
—
0.82
Dividend per shkr
3.77
4.08
4.31
4.31
4.82
4.62
4.73
4.84
4.45
4.47
3.03
(1.50%)
1.10%
—
4.50
Div yield (avg)%
1.82
0.40
0.40
1.70
1.66
3.79
5.17
6.66
7.18
7.08
2.02
6.66
2.81
6
13.01
Payout ratio%
13.83
15.71
14.45
15.57
15.18
12.96
14.87
15.54
13.29
12.12
2.44
13.29
14.66
34
204.0
Shares (diluted)M
183.7
166.5
169.3
149.9
166.7
148.6
156.4
159.8
151.0
157.3
202.2
(1.15%)
(1.16%)
92
20.80
Buyback yield%
10.20
8.10
5.94
3.80
4.92
7.74
5.25
5.26
4.11
6.56
23.18
5.26
5.60
71
1.374
D/E ratiox
2.511
2.506
2.637
3.063
3.221
3.411
3.793
4.356
5.083
5.189
0.785
4.356
3.316
73
1,303
Enterprise valuekr M
271.5
260.6
279.4
328.0
329.3
352.1
389.6
405.8
390.3
448.8
983.5
6.38%
5.39%
77
444.5
LT debtkr M
455.2
452.2
430.2
413.3
429.9
415.8
358.4
375.9
360.1
350.3
391.1
(4.01%)
(3.55%)
30
Cost of revenue
4.58%
1.03×
Operating expenses
3.56%
0.94×
Goodwill & intangibles
15.48%