427.0
Revenuekr M
556.6
576.5
606.7
613.5
622.1
643.2
649.3
683.5
704.4
731.7
468.6
3.30%
3.11%
19
10.75
Revenue growth%
26.30
26.04
24.26
27.00
26.64
26.37
25.19
27.46
29.40
31.48
25.20
27.46
26.51
55
9.17
Gross margin%
20.94
18.65
17.48
15.25
17.43
17.65
18.36
20.23
18.90
19.32
17.10
18.90
18.50
37
4.83
Operating margin%
8.91
6.44
7.77
9.32
12.14
14.69
12.00
11.51
13.51
11.10
17.57
12.00
11.30
61
12.31
Net margin%
18.60
15.80
14.84
15.38
13.77
10.97
11.74
13.48
14.02
16.03
21.69
13.48
14.43
72
9.534
P/E ratio (avg)x
24.23
23.70
22.13
21.93
20.87
20.12
18.43
16.54
15.12
16.49
22.74
16.54
20.49
70
19.12
EV/EBITx
30.84
32.89
30.15
33.55
31.47
30.43
32.77
34.18
31.87
28.58
31.01
31.87
31.67
41
2.85
FCF yield (avg)%
16.18
15.57
14.13
12.66
14.20
11.96
13.16
11.76
14.37
13.98
10.35
13.16
14.05
76
24.13
FCF margin%
5.57
8.19
8.88
8.11
10.55
11.60
11.44
9.52
12.21
14.15
26.89
11.60
10.03
44
1.684
FCF / Net incomex
1.448
1.550
1.757
1.820
1.872
2.004
1.975
2.312
2.581
2.791
0.235
2.312
1.924
59
28.51
ROIC%
16.01
13.02
10.74
8.12
8.60
11.59
10.71
10.33
8.65
11.40
24.44
10.71
10.72
61
26.10
Return on equity%
10.01
7.13
7.19
5.16
5.91
5.60
2.78
4.07
4.78
4.49
23.33
4.49
5.38
74
6.94
Return on assets%
9.30
7.85
10.41
12.56
11.61
14.26
15.73
13.74
13.04
14.29
21.23
14.26
12.80
87
44.13
EPSkr
36.76
42.41
41.24
46.46
54.08
61.61
68.65
71.12
69.20
69.15
49.00
5.04%
6.66%
—
16.87
EPS growth%
15.83
12.88
14.50
14.32
16.68
17.45
18.14
19.48
17.12
17.25
24.84
17.45
16.90
7
52.19
Bookvalue per shkr
47.55
52.61
59.68
61.87
63.72
61.33
70.47
80.13
79.29
87.72
35.32
6.60%
7.10%
—
48.06
FCF per sharekr
48.30
55.32
56.35
58.69
56.67
61.13
61.16
68.44
65.22
67.13
50.55
3.44%
3.14%
—
46.72
Dividend per shkr
21.06
23.60
21.98
24.44
26.73
24.35
25.46
25.09
26.18
28.08
29.99
0.99%
4.15%
—
15.27
Div yield (avg)%
14.05
11.73
9.35
7.30
5.91
3.68
3.63
1.58
0.40
0.40
15.44
1.58
4.79
26
6.49
Payout ratio%
7.34
8.44
7.29
10.03
10.49
10.62
12.63
14.09
13.28
15.82
17.95
13.28
10.56
71
14.64
Shares (diluted)M
11.18
12.26
11.58
12.81
14.06
13.98
15.08
14.84
15.87
15.49
14.60
1.95%
1.97%
39
4.33
Buyback yield%
24.71
23.55
24.06
24.63
25.29
24.27
26.35
24.68
22.95
24.49
16.38
24.49
24.56
80
0.609
D/E ratiox
0.138
0.155
0.145
0.133
0.121
0.130
0.124
0.124
0.113
0.129
0.651
0.124
0.129
22
169.4
Enterprise valuekr M
486.6
543.2
615.5
647.0
661.7
669.5
710.6
735.1
792.3
905.9
79.50
6.48%
5.71%
95
345.2
LT debtkr M
461.6
502.0
480.1
530.8
494.2
539.2
607.7
586.5
593.4
615.9
332.9
4.50%
3.29%
71
Cost of revenue
3.21%
1.01×
Operating expenses
2.91%
0.98×
Cash and investments
17.20%
Goodwill & intangibles
15.83%