2.210
Revenue€M
4.149
4.248
4.387
4.373
4.541
4.696
4.695
4.705
4.775
4.865
2.427
1.39%
1.96%
49
7.05
Revenue growth%
15.88
15.76
13.31
11.77
14.13
13.11
13.45
16.04
15.71
14.95
4.22
14.95
14.54
87
26.49
Gross margin%
21.48
19.84
20.54
17.67
16.34
17.25
19.69
21.61
21.88
23.31
21.78
21.61
20.19
24
26.64
Operating margin%
35.86
36.10
34.46
33.30
33.08
31.51
34.46
32.79
34.26
33.98
29.63
33.98
34.12
41
18.26
Net margin%
7.58
7.06
7.02
7.51
7.53
8.56
7.36
9.32
8.58
8.32
3.90
8.56
7.55
23
19.93
P/E ratio (avg)x
33.57
39.08
39.90
41.51
43.63
44.72
45.46
48.44
54.42
54.58
25.42
48.44
44.17
89
27.44
EV/EBITx
9.784
8.470
7.910
8.074
7.221
6.299
5.983
6.491
6.713
6.691
20.48
6.491
6.967
23
14.40
FCF yield (avg)%
33.51
36.49
39.40
36.96
39.75
38.14
39.84
40.52
42.66
40.27
25.68
40.27
39.57
19
22.17
FCF margin%
0.68
3.42
5.04
5.00
5.72
3.35
0.60
0.40
0.40
0.40
25.17
0.40
2.01
61
1.188
FCF / Net incomex
1.044
0.896
0.949
0.986
0.941
0.928
0.923
0.829
0.764
0.660
1.703
0.829
0.926
47
8.71
ROIC%
7.12
5.21
2.35
4.74
6.94
6.87
4.88
5.93
7.79
5.34
21.15
5.93
5.63
7
24.54
Return on equity%
7.43
5.75
3.94
4.54
3.73
2.57
2.79
2.62
3.88
4.19
8.59
2.79
3.91
66
3.05
Return on assets%
14.17
15.60
14.68
14.95
13.93
11.88
10.64
11.12
12.02
14.52
3.51
11.88
14.05
17
0.12
EPS€
0.41
0.44
0.42
0.41
0.46
0.51
0.53
0.53
0.58
0.55
0.13
3.57%
3.18%
—
22.64
EPS growth%
10.67
11.60
12.17
14.77
17.56
18.80
20.87
22.59
20.18
22.92
29.07
20.87
18.18
86
0.28
Bookvalue per sh€
0.16
0.17
0.15
0.15
0.16
0.18
0.18
0.19
0.19
0.21
0.39
5.56%
4.18%
—
0.42
FCF per share€
0.20
0.20
0.20
0.20
0.22
0.24
0.24
0.24
0.24
0.24
0.19
1.71%
2.55%
—
0.27
Dividend per sh€
0.59
0.60
0.70
0.83
0.81
0.93
0.91
0.93
0.97
1.05
0.39
5.39%
6.13%
—
4.53
Div yield (avg)%
7.13
4.67
4.88
3.59
2.65
2.28
3.26
2.21
4.34
6.63
7.62
3.26
3.96
65
19.89
Payout ratio%
21.13
19.67
19.97
18.65
20.81
21.81
24.05
23.37
22.61
24.95
28.92
23.37
21.47
18
6.246
Shares (diluted)M
8.636
9.336
9.643
9.956
9.411
9.629
10.66
10.42
10.21
10.74
6.277
2.68%
2.90%
53
14.84
Buyback yield%
0.53
2.85
3.30
2.50
5.18
7.28
6.53
3.54
3.29
3.87
2.89
3.87
3.42
34
0.441
D/E ratiox
1.064
1.102
1.192
1.324
1.547
1.573
1.564
1.770
1.737
1.686
0.698
1.686
1.556
31
5.160
Enterprise value€M
3.924
3.658
3.309
3.309
2.875
2.556
2.221
2.150
2.208
2.185
5.371
(5.35%)
(6.15%)
40
2.961
LT debt€M
4.531
4.041
3.766
3.852
3.366
3.110
3.105
2.914
2.931
2.636
3.219
(4.77%)
(6.62%)
52
Revenue
€4.865M
1.96%
1.00×
Cost of revenue
€2.810M
1.78%
0.98×
Operating expenses
€0.769M
2.40%
1.04×
Goodwill & intangibles
15.57%
Spread over hurdle
15.64%