0.162
Revenue€M
0.621
0.654
0.689
0.747
0.802
0.854
0.898
0.975
1.038
1.105
0.169
6.63%
6.46%
52
21.73
Revenue growth%
7.12
5.78
8.03
9.99
12.34
12.33
11.92
12.35
11.51
10.83
16.55
11.92
11.17
75
5.07
Gross margin%
5.23
5.06
4.92
5.91
6.71
7.11
5.06
2.89
4.52
1.71
15.25
4.52
5.06
87
22.28
Operating margin%
20.63
20.53
22.90
21.48
23.54
24.28
22.24
20.05
21.54
18.78
29.00
21.54
21.51
63
5.73
Net margin%
32.72
34.15
32.10
33.15
31.78
30.49
29.24
26.51
25.43
24.94
23.85
26.51
31.13
36
33.81
P/E ratio (avg)x
16.16
14.50
14.17
12.38
12.86
13.88
12.85
11.78
10.47
9.064
35.99
11.78
12.85
93
19.26
EV/EBITx
16.02
16.30
14.66
15.35
13.59
12.48
12.91
12.78
11.30
10.10
7.105
12.48
13.25
22
23.32
FCF yield (avg)%
20.88
18.11
19.97
21.38
24.03
23.70
26.07
25.35
25.68
23.68
13.76
25.35
23.69
25
21.85
FCF margin%
7.13
8.10
5.48
5.90
3.14
1.28
3.86
4.84
3.85
6.48
11.17
3.86
5.16
94
0.201
FCF / Net incomex
1.205
1.387
1.287
1.391
1.402
1.389
1.455
1.468
1.576
1.687
0.849
1.468
1.396
15
7.41
ROIC%
21.91
19.84
22.18
22.08
24.41
25.26
27.85
29.34
31.42
31.86
3.13
29.34
24.84
16
9.51
Return on equity%
23.51
21.91
24.17
21.53
20.93
22.58
22.56
22.51
23.67
22.15
17.02
22.56
22.53
94
21.04
Return on assets%
20.51
19.38
20.06
18.44
16.44
18.27
17.20
14.23
15.63
14.61
23.23
15.63
17.73
50
0.55
EPS€
1.16
1.28
1.48
1.60
1.57
1.53
1.82
1.96
2.18
2.27
0.60
7.61%
6.68%
—
5.16
EPS growth%
16.22
16.76
19.03
19.44
18.46
16.08
16.05
16.26
19.19
21.97
6.29
16.26
17.61
88
0.86
Bookvalue per sh€
0.35
0.40
0.47
0.55
0.65
0.64
0.63
0.63
0.64
0.70
0.83
1.32%
6.80%
—
0.45
FCF per share€
1.00
1.01
0.96
0.88
0.84
0.88
0.93
0.89
0.83
0.75
0.76
(2.31%)
(2.31%)
—
0.14
Dividend per sh€
0.76
0.81
0.86
0.95
1.04
1.07
1.16
1.09
1.05
1.06
0.44
0.31%
4.35%
—
11.69
Div yield (avg)%
19.46
18.57
17.45
16.75
17.02
18.55
21.09
22.65
19.78
21.39
25.21
21.09
19.02
79
17.66
Payout ratio%
11.44
11.52
8.72
6.81
8.74
7.81
9.62
8.61
8.71
10.75
16.61
8.71
8.73
76
0.755
Shares (diluted)M
0.817
0.751
0.776
0.762
0.835
0.868
0.911
1.005
1.023
0.991
0.738
3.47%
2.88%
11
3.97
Buyback yield%
16.92
18.52
20.96
21.47
24.44
25.48
25.55
25.05
23.26
26.01
23.70
25.48
23.85
47
1.659
D/E ratiox
0.281
0.256
0.236
0.218
0.207
0.177
0.182
0.171
0.149
0.148
1.574
0.171
0.195
29
0.794
Enterprise value€M
1.079
1.068
1.028
1.122
1.288
1.468
1.458
1.681
1.748
2.059
0.776
9.85%
7.49%
5
0.063
LT debt€M
1.039
1.016
1.115
1.152
1.171
1.152
1.354
1.548
1.836
1.955
0.077
10.79%
6.88%
34
Revenue
€1.105M
6.46%
1.00×
Cost of revenue
€0.496M
5.94%
0.95×
Operating expenses
€0.266M
7.09%
1.06×
Cash and investments
20.72%
Goodwill & intangibles
19.80%