1.739
Revenue€M
3.386
3.406
3.455
3.439
3.423
3.405
3.517
3.550
3.599
3.648
1.899
1.29%
0.78%
60
3.65
Revenue growth%
21.19
18.34
18.07
19.15
20.30
17.35
15.83
17.93
18.92
19.56
18.15
17.93
18.63
35
6.56
Gross margin%
9.40
11.28
10.41
10.99
13.74
12.71
14.18
15.61
15.80
17.49
28.01
15.61
13.23
41
12.32
Operating margin%
11.38
8.79
9.62
8.73
6.08
5.36
7.78
8.64
5.97
6.34
13.71
6.34
8.21
47
24.90
Net margin%
29.87
28.39
27.91
27.49
27.79
30.33
31.67
29.85
28.62
30.93
23.59
30.33
29.23
49
23.48
P/E ratio (avg)x
19.85
20.69
22.39
22.09
21.53
23.03
19.61
19.97
21.59
20.87
31.49
20.87
21.20
25
17.88
EV/EBITx
10.73
11.30
13.11
15.39
18.52
20.32
23.73
24.30
26.73
31.99
27.89
24.30
19.42
32
2.95
FCF yield (avg)%
28.55
26.36
24.42
21.91
19.06
19.66
20.64
19.69
18.00
17.13
8.90
19.66
20.16
68
6.30
FCF margin%
20.95
18.29
19.28
17.38
20.06
20.75
20.52
22.46
19.56
21.05
10.19
20.75
20.29
49
0.216
FCF / Net incomex
0.797
0.814
0.904
0.887
0.962
1.013
1.116
1.197
1.326
1.398
1.629
1.197
0.988
29
17.41
ROIC%
14.53
12.63
13.82
14.97
12.63
13.91
12.36
14.46
17.16
17.12
12.71
14.46
14.18
10
20.76
Return on equity%
18.37
19.15
21.74
19.76
20.72
23.54
21.07
21.39
18.90
16.30
11.46
21.07
20.24
54
13.00
Return on assets%
9.00
7.65
9.80
11.39
12.78
11.75
14.71
15.39
14.12
11.12
4.93
14.12
11.57
54
1.52
EPS€
1.33
1.31
1.42
1.55
1.54
1.74
1.90
2.19
2.32
2.14
1.55
6.77%
5.98%
—
26.43
EPS growth%
13.68
10.82
11.80
10.12
8.46
9.08
10.20
12.98
13.82
11.42
16.45
11.42
11.12
93
0.42
Bookvalue per sh€
3.18
3.62
4.23
4.15
4.27
4.57
5.32
5.17
5.42
5.77
2.00
6.21%
7.28%
—
1.20
FCF per share€
0.37
0.40
0.38
0.38
0.42
0.41
0.43
0.44
0.40
0.36
2.08
(2.82%)
0.44%
—
1.70
Dividend per sh€
2.57
3.08
3.21
3.34
3.58
4.15
4.71
4.67
4.59
4.89
1.76
6.42%
6.68%
—
14.03
Div yield (avg)%
33.87
31.59
31.69
31.37
33.81
34.80
37.38
38.54
39.11
38.95
5.64
38.54
34.34
82
11.34
Payout ratio%
13.28
15.96
18.63
16.08
15.49
17.83
18.53
18.38
15.64
15.23
2.86
17.83
16.02
61
1.108
Shares (diluted)M
0.977
1.082
1.135
1.281
1.210
1.322
1.452
1.505
1.377
1.367
1.083
2.46%
3.54%
73
7.97
Buyback yield%
22.84
25.21
27.11
24.74
27.58
28.95
31.53
29.70
29.70
31.97
25.34
29.70
28.26
68
0.132
D/E ratiox
0.864
0.952
0.834
0.903
0.974
0.894
0.903
0.857
0.787
0.746
1.614
0.857
0.879
42
0.710
Enterprise value€M
3.343
3.101
2.994
3.336
3.511
3.395
3.717
3.866
4.279
4.239
1.461
3.84%
3.20%
45
1.366
LT debt€M
1.248
1.198
1.259
1.137
1.008
1.004
1.013
0.976
0.916
0.872
2.012
(2.86%)
(2.98%)
54
Revenue
€3.648M
0.78%
1.00×
Cost of revenue
€2.554M
0.78%
1.00×
Operating expenses
€0.773M
0.88%
1.01×
Property and equipment
18.64%