1.664
Revenue€M
5.207
5.305
5.387
5.434
5.613
5.697
5.704
5.801
5.999
6.232
1.727
2.11%
2.04%
64
21.06
Revenue growth%
28.06
30.79
29.66
28.39
26.20
24.02
23.76
21.14
21.81
21.32
20.30
21.81
25.11
92
12.66
Gross margin%
20.31
22.91
23.16
21.74
22.65
20.18
21.85
20.03
17.72
17.83
3.52
20.03
21.02
68
10.13
Operating margin%
15.03
16.08
14.22
17.03
15.00
17.37
17.02
16.22
14.53
17.19
20.49
17.02
16.15
29
4.04
Net margin%
7.88
8.59
11.48
11.76
14.46
14.82
15.67
16.85
18.39
17.97
20.70
16.85
14.64
34
35.91
P/E ratio (avg)x
22.48
20.34
20.44
17.63
15.90
17.17
18.31
17.03
14.62
15.44
35.00
17.03
17.40
62
28.77
EV/EBITx
23.42
24.30
23.58
23.24
23.83
23.40
22.17
21.22
23.71
21.63
6.315
22.17
23.41
47
4.97
FCF yield (avg)%
23.56
24.37
24.37
24.66
22.22
21.63
22.88
21.08
24.00
24.42
8.90
22.88
23.78
74
24.19
FCF margin%
24.17
24.67
24.57
24.75
21.87
22.43
24.48
22.21
21.79
22.25
8.32
22.25
23.30
55
0.489
FCF / Net incomex
1.472
1.462
1.388
1.391
1.321
1.340
1.311
1.277
1.245
1.243
0.553
1.277
1.331
47
8.59
ROIC%
12.48
12.03
10.92
8.82
9.65
9.62
12.29
12.02
10.16
9.07
8.01
10.16
10.54
50
22.83
Return on equity%
27.95
27.06
25.33
25.21
28.18
28.16
28.26
25.68
27.76
24.87
5.38
27.76
27.41
61
25.24
Return on assets%
3.42
2.76
2.25
0.40
0.40
0.90
0.40
0.40
0.40
0.40
21.20
0.40
0.40
82
0.53
EPS€
0.61
0.68
0.63
0.71
0.73
0.77
0.90
0.99
1.07
1.02
0.57
6.89%
6.34%
—
23.65
EPS growth%
16.93
16.55
17.08
14.84
12.31
13.76
15.39
16.77
16.59
17.80
9.44
16.59
16.57
30
0.69
Bookvalue per sh€
0.68
0.76
0.74
0.73
0.72
0.70
0.72
0.65
0.60
0.65
0.65
(2.00%)
0.68%
—
0.69
FCF per share€
0.63
0.62
0.66
0.60
0.67
0.76
0.76
0.78
0.84
0.88
0.24
5.67%
4.80%
—
0.29
Dividend per sh€
0.62
0.64
0.67
0.71
0.75
0.81
0.95
0.92
1.07
1.25
0.34
10.68%
8.05%
—
21.59
Div yield (avg)%
21.41
24.02
26.57
27.00
24.13
23.48
20.94
20.02
22.76
23.39
11.07
22.76
23.44
8
28.10
Payout ratio%
0.40
0.40
0.40
0.40
3.18
1.72
0.40
1.06
0.40
0.40
16.11
0.40
0.40
26
2.768
Shares (diluted)M
2.843
2.583
2.857
2.622
2.377
2.452
2.485
2.549
2.415
2.385
2.821
0.07%
(1.86%)
41
25.64
Buyback yield%
11.95
13.36
13.71
15.20
16.21
14.80
12.48
9.52
7.19
5.46
3.49
9.52
12.92
80
0.937
D/E ratiox
2.016
2.029
2.252
2.397
2.827
2.754
2.812
2.825
2.824
2.680
1.360
2.812
2.717
31
5.056
Enterprise value€M
1.345
1.570
1.581
1.757
1.922
2.087
2.333
2.218
2.213
2.426
0.414
4.77%
6.97%
22
1.985
LT debt€M
8.829
10.18
10.88
12.01
11.70
12.90
13.53
14.95
17.04
19.22
1.125
10.44%
9.26%
7
Revenue
€6.232M
2.04%
1.00×
Cost of revenue
€3.244M
2.00%
1.00×
Operating expenses
€1.089M
2.67%
1.06×
Property and equipment
20.33%
Cash and investments
13.97%