6.637
Revenue€M
3.642
3.919
4.171
4.454
4.767
5.096
5.399
5.741
6.225
6.524
6.869
6.48%
6.87%
74
6.16
Revenue growth%
18.69
16.77
14.11
13.99
15.15
16.51
17.24
16.34
15.89
13.41
20.37
16.34
16.11
39
16.29
Gross margin%
7.22
8.13
6.99
7.36
10.09
7.28
9.21
12.08
13.96
15.67
2.36
12.08
8.67
43
2.45
Operating margin%
19.25
20.37
21.82
24.11
25.08
26.90
28.90
27.71
27.83
29.94
16.85
27.83
25.99
53
2.04
Net margin%
11.24
13.13
12.15
15.04
17.39
14.78
17.29
15.36
15.77
13.42
7.84
15.36
14.91
73
28.87
P/E ratio (avg)x
29.32
32.05
28.74
30.47
31.01
32.44
29.19
31.60
28.77
28.13
29.19
29.19
29.90
30
16.38
EV/EBITx
39.24
36.01
34.63
32.40
32.32
29.56
31.67
35.85
37.24
41.38
25.29
35.85
35.24
42
15.09
FCF yield (avg)%
31.01
33.72
33.43
35.18
32.21
32.64
33.82
31.55
31.08
32.51
6.53
32.51
32.57
8
21.45
FCF margin%
29.85
29.10
31.38
31.61
30.62
28.55
28.91
30.57
31.32
29.66
25.71
29.66
30.21
36
1.101
FCF / Net incomex
1.333
1.384
1.391
1.370
1.245
1.331
1.355
1.437
1.453
1.295
1.591
1.355
1.362
70
28.19
ROIC%
26.11
26.16
24.19
21.89
24.37
23.47
25.24
26.72
27.31
28.60
19.56
26.72
25.68
16
3.03
Return on equity%
23.86
26.24
24.29
22.15
22.30
21.95
23.87
26.32
29.09
28.55
3.58
26.32
24.08
16
15.13
Return on assets%
31.32
30.47
28.71
28.39
26.29
28.14
29.69
31.99
33.11
32.37
28.57
31.99
30.08
48
0.12
EPS€
0.75
0.71
0.68
0.73
0.76
0.72
0.68
0.76
0.77
0.87
0.12
2.73%
1.94%
—
22.13
EPS growth%
24.60
26.01
25.01
22.25
21.70
21.24
21.33
19.95
17.55
18.42
15.82
19.95
21.52
88
0.28
Bookvalue per sh€
0.61
0.66
0.72
0.71
0.69
0.71
0.76
0.83
0.90
1.02
0.64
8.15%
5.02%
—
0.32
FCF per share€
0.29
0.28
0.28
0.28
0.27
0.28
0.31
0.33
0.30
0.26
0.64
(0.76%)
(0.81%)
—
0.59
Dividend per sh€
0.85
0.87
0.91
0.98
1.10
1.18
1.33
1.31
1.45
1.48
0.27
6.18%
5.09%
—
2.83
Div yield (avg)%
30.73
30.12
27.28
26.17
24.22
22.76
20.12
17.81
19.77
20.91
10.41
20.12
23.49
87
23.54
Payout ratio%
7.49
9.71
9.41
9.14
8.93
11.14
11.31
13.67
12.25
13.42
11.85
12.25
10.42
76
6.715
Shares (diluted)M
7.459
7.529
7.413
8.473
9.182
9.694
9.188
9.989
10.83
10.59
6.685
2.89%
3.86%
79
12.84
Buyback yield%
11.05
11.59
9.77
7.39
8.40
9.34
10.00
10.97
9.60
11.29
8.78
10.00
9.88
13
1.076
D/E ratiox
1.978
1.847
1.976
2.030
2.190
2.121
2.450
2.747
2.935
2.766
0.679
2.747
2.155
17
5.496
Enterprise value€M
5.994
5.393
5.716
4.991
4.211
4.251
4.523
4.208
4.352
4.282
2.198
0.34%
(4.67%)
19
5.191
LT debt€M
1.022
0.996
1.037
1.177
1.187
1.336
1.339
1.343
1.426
1.474
4.130
4.43%
4.90%
26
Revenue
€6.524M
6.87%
1.00×
Cost of revenue
€3.604M
6.82%
1.00×
Operating expenses
€1.606M
6.76%
0.99×
Cash and investments
16.67%
Spread over hurdle
66.74%