1.704
Revenue€M
4.009
4.043
4.147
4.135
4.154
4.147
4.150
4.169
4.256
4.280
1.803
0.60%
0.62%
91
15.67
Revenue growth%
29.25
28.78
28.05
26.40
25.43
23.37
22.27
19.95
19.06
19.97
23.97
19.97
24.40
55
4.17
Gross margin%
7.69
9.98
12.38
11.18
11.27
12.55
10.14
8.48
5.73
7.21
26.28
8.48
10.06
28
7.82
Operating margin%
26.39
25.51
26.51
27.17
24.74
21.83
18.83
19.92
17.80
16.90
28.76
18.83
23.29
22
3.24
Net margin%
18.51
17.04
18.10
18.01
15.24
14.63
16.59
14.13
11.91
14.62
28.35
14.62
15.92
67
20.00
P/E ratio (avg)x
57.94
64.17
71.81
82.80
98.29
95.77
109.1
126.8
131.9
151.4
8.651
126.8
97.03
93
35.73
EV/EBITx
7.935
7.907
7.915
7.094
7.376
6.693
6.119
5.573
4.974
5.483
28.35
5.573
6.893
65
29.73
FCF yield (avg)%
13.67
11.75
9.01
9.62
12.32
10.57
7.89
6.45
3.85
1.89
11.41
6.45
9.32
45
14.31
FCF margin%
6.78
9.74
7.98
7.05
4.59
2.59
4.21
3.98
2.49
0.60
25.86
2.59
4.40
75
0.131
FCF / Net incomex
1.568
1.728
1.876
1.982
2.110
2.469
2.533
2.965
3.223
3.309
1.768
2.965
2.289
61
9.06
ROIC%
22.75
19.88
21.89
20.32
19.01
19.54
17.42
17.83
18.61
15.65
7.01
17.83
19.27
78
28.73
Return on equity%
11.24
10.14
9.44
11.20
10.93
9.73
7.50
8.54
7.10
5.70
20.93
7.50
9.59
55
8.29
Return on assets%
37.82
35.81
36.45
36.35
38.67
38.40
40.92
40.62
39.35
36.71
28.82
39.35
38.11
47
0.07
EPS€
0.20
0.21
0.20
0.20
0.20
0.21
0.22
0.22
0.23
0.21
0.07
1.47%
0.67%
—
11.51
EPS growth%
17.73
19.62
22.43
21.35
23.43
23.11
24.73
25.25
23.94
24.89
21.55
24.73
23.27
61
0.06
Bookvalue per sh€
0.18
0.18
0.20
0.19
0.21
0.21
0.22
0.22
0.26
0.28
0.07
6.36%
5.95%
—
0.13
FCF per share€
0.20
0.20
0.22
0.24
0.26
0.29
0.32
0.37
0.36
0.40
0.10
9.03%
6.80%
—
0.17
Dividend per sh€
0.20
0.23
0.25
0.25
0.29
0.31
0.35
0.41
0.45
0.47
0.17
9.71%
9.66%
—
15.56
Div yield (avg)%
26.32
28.17
25.84
23.98
24.80
24.89
26.59
28.97
26.33
27.71
21.10
26.59
26.33
28
12.12
Payout ratio%
9.22
10.78
8.92
7.00
4.84
2.86
4.29
3.69
1.57
3.98
5.21
3.69
4.56
53
6.939
Shares (diluted)M
13.26
13.39
12.88
14.99
14.69
15.26
15.50
15.93
18.06
21.30
6.805
7.72%
6.07%
56
21.89
Buyback yield%
16.55
19.17
19.25
20.99
18.72
21.25
21.74
20.66
21.89
21.63
20.24
21.63
20.83
57
0.700
D/E ratiox
1.753
1.776
1.921
1.729
1.588
1.531
1.565
1.327
1.248
1.173
1.324
1.327
1.576
70
2.447
Enterprise value€M
1.167
1.305
1.424
1.629
1.850
2.084
2.373
2.755
3.119
3.357
2.547
12.66%
11.05%
36
1.966
LT debt€M
2.099
1.980
1.949
1.825
1.736
1.980
1.828
1.825
1.954
1.937
2.612
2.21%
(0.75%)
60
Revenue
€4.280M
0.62%
1.00×
Cost of revenue
€2.386M
0.90%
1.03×
Operating expenses
€0.828M
0.32%
0.97×
Cash and investments
15.91%
Spread over hurdle
74.43%