6.550
Revenue€M
6.664
6.630
6.679
6.690
6.674
6.796
6.770
6.686
6.656
6.701
7.322
0.08%
0.21%
27
12.63
Revenue growth%
32.27
31.07
33.03
33.52
32.50
31.81
31.73
28.99
27.45
25.74
26.17
28.99
31.77
53
28.33
Gross margin%
17.25
16.00
17.79
16.03
14.49
16.25
18.77
17.45
17.84
20.70
4.13
17.84
17.35
60
4.54
Operating margin%
9.79
12.48
11.58
9.47
9.38
11.46
10.10
8.47
10.34
8.81
27.98
10.10
9.94
12
12.10
Net margin%
3.77
6.20
8.68
10.22
9.16
11.12
8.95
7.59
9.59
9.19
21.79
9.19
9.05
88
20.03
P/E ratio (avg)x
19.44
22.82
23.39
25.63
26.81
30.85
33.97
36.85
39.81
42.11
13.45
36.85
28.83
39
8.257
EV/EBITx
22.71
20.43
19.52
17.73
18.62
17.53
18.32
19.18
17.43
15.34
26.09
17.53
18.47
34
17.51
FCF yield (avg)%
24.56
22.06
24.15
21.19
20.61
20.54
18.87
21.85
19.71
20.47
9.95
20.47
20.90
50
14.16
FCF margin%
22.59
20.38
20.10
18.00
17.63
14.87
11.92
11.14
13.88
12.69
11.16
12.69
16.25
52
0.459
FCF / Net incomex
1.880
2.002
1.945
1.839
2.023
1.927
1.922
1.903
1.832
2.041
0.418
1.922
1.925
9
13.61
ROIC%
6.25
3.28
1.08
0.40
1.08
0.40
0.40
1.54
0.40
0.40
28.29
0.40
0.74
87
8.50
Return on equity%
6.40
5.23
6.25
7.82
7.30
8.42
10.95
12.25
14.25
11.93
19.15
11.93
8.12
66
25.94
Return on assets%
12.72
9.80
7.52
6.96
4.32
3.59
2.08
3.62
3.85
4.39
5.01
3.62
4.35
72
0.97
EPS€
1.14
1.18
1.28
1.18
1.35
1.31
1.41
1.36
1.49
1.69
1.06
4.65%
4.90%
—
9.65
EPS growth%
24.67
23.71
25.29
22.42
24.31
23.20
23.28
22.76
20.71
19.01
4.29
22.76
23.24
84
2.88
Bookvalue per sh€
2.48
2.24
2.01
2.07
2.14
2.19
2.28
2.52
2.28
2.14
2.89
(0.07%)
(1.37%)
—
1.14
FCF per share€
1.25
1.29
1.21
1.23
1.14
1.16
1.28
1.27
1.28
1.39
2.04
4.00%
0.75%
—
3.03
Dividend per sh€
2.75
2.88
2.95
3.04
3.01
3.34
2.99
2.68
2.83
2.56
0.81
(3.17%)
(0.20%)
—
9.97
Div yield (avg)%
19.27
18.82
20.12
19.33
18.00
19.58
21.15
18.38
16.46
16.86
28.51
18.38
19.04
86
29.27
Payout ratio%
21.95
24.94
25.56
27.68
29.89
29.94
30.91
30.65
32.41
34.11
20.00
30.91
29.91
17
1.816
Shares (diluted)M
1.851
1.865
1.653
1.423
1.250
1.246
1.279
1.201
1.198
1.073
1.779
(3.00%)
(4.96%)
21
26.46
Buyback yield%
6.29
8.38
11.12
11.62
12.65
14.67
13.91
11.18
8.81
7.54
2.67
11.18
11.15
75
0.666
D/E ratiox
0.281
0.251
0.228
0.209
0.192
0.210
0.211
0.218
0.214
0.210
0.287
0.211
0.212
59
2.790
Enterprise value€M
3.034
3.271
3.272
3.314
3.340
3.067
3.146
2.950
3.197
3.169
0.509
(1.04%)
0.68%
80
3.772
LT debt€M
7.802
8.028
7.901
8.183
8.102
8.695
8.271
7.832
9.051
10.32
5.325
4.95%
4.19%
18
Revenue
€6.701M
0.21%
1.00×
Cost of revenue
€4.481M
0.13%
0.99×
Operating expenses
€1.143M
0.40%
1.02×
Property and equipment
15.21%
Spread over hurdle
(3.75%)