60.66
Revenue€M
47.50
48.41
48.10
50.03
51.30
53.45
53.35
54.41
55.23
56.35
65.71
1.90%
1.70%
66
19.59
Revenue growth%
4.06
5.37
4.94
5.74
4.85
3.38
6.05
6.41
5.54
5.45
20.45
5.54
5.41
51
6.31
Gross margin%
24.50
23.22
24.50
22.20
23.14
23.63
22.93
20.82
19.89
20.68
3.58
20.82
23.03
48
18.39
Operating margin%
7.98
7.41
6.96
6.65
6.91
8.75
6.49
7.20
9.39
12.03
12.57
8.75
7.31
46
27.63
Net margin%
1.66
4.11
5.90
7.64
9.49
7.71
6.12
5.13
5.03
7.40
18.46
6.12
6.01
15
12.33
P/E ratio (avg)x
8.937
9.380
9.212
9.461
9.153
9.748
9.540
11.26
12.96
14.37
30.41
11.26
9.500
88
12.81
EV/EBITx
30.84
34.76
38.61
39.57
46.34
48.58
49.83
53.66
61.37
59.77
13.01
53.66
47.46
67
27.79
FCF yield (avg)%
26.43
28.41
28.73
26.10
28.24
30.07
29.27
29.55
30.05
30.53
7.76
30.05
29.00
74
19.96
FCF margin%
30.08
28.14
27.16
28.22
29.82
31.61
34.19
36.30
38.87
41.44
18.32
36.30
30.85
34
1.036
FCF / Net incomex
0.432
0.423
0.402
0.384
0.394
0.393
0.408
0.453
0.472
0.464
0.799
0.453
0.416
35
6.78
ROIC%
20.46
21.31
19.93
18.75
18.18
16.00
15.32
13.50
13.15
13.25
18.52
13.50
17.09
47
28.00
Return on equity%
26.48
24.11
22.73
19.93
21.96
23.58
23.40
23.26
20.95
22.90
3.68
23.26
23.08
27
6.39
Return on assets%
18.20
17.71
20.62
21.67
24.39
23.70
24.03
22.30
20.33
18.25
28.24
22.30
21.14
67
308.35
EPS€
257.36
268.66
275.81
294.82
292.48
321.21
329.74
329.68
312.57
345.91
321.35
3.41%
3.66%
—
3.27
EPS growth%
17.35
19.26
16.35
18.04
20.64
20.57
17.83
17.43
16.50
17.35
2.37
17.43
17.63
55
88.69
Bookvalue per sh€
638.78
737.59
778.24
860.92
932.08
967.12
952.92
1,021
992.19
1,018
207.75
1.77%
5.32%
—
113.16
FCF per share€
223.69
242.67
243.92
244.80
246.76
260.02
259.18
269.29
299.25
339.26
398.36
6.57%
4.95%
—
437.31
Dividend per sh€
526.05
509.19
469.29
435.31
444.17
479.76
511.43
519.49
532.47
555.42
465.60
4.57%
0.62%
—
11.95
Div yield (avg)%
9.91
11.08
9.05
9.03
10.87
10.85
10.35
12.12
15.08
15.24
13.02
12.12
10.86
6
20.37
Payout ratio%
35.16
37.04
37.10
38.13
38.49
38.58
36.29
34.27
31.90
33.86
10.21
34.27
36.67
40
0.075
Shares (diluted)M
0.061
0.063
0.068
0.069
0.073
0.073
0.077
0.066
0.059
0.058
0.073
(4.68%)
0.05%
77
13.62
Buyback yield%
19.86
21.02
18.59
20.93
22.62
25.10
25.16
23.50
21.42
22.97
25.45
23.50
22.02
90
0.557
D/E ratiox
1.114
1.102
1.121
1.251
1.409
1.399
1.564
1.457
1.384
1.464
0.251
1.457
1.392
58
66.95
Enterprise value€M
74.28
79.66
90.42
88.42
98.59
112.1
120.9
135.1
141.8
156.2
65.24
9.64%
9.24%
52
24.69
LT debt€M
20.57
22.90
22.38
24.48
22.32
23.54
25.91
23.65
24.35
21.77
4.665
(0.50%)
(0.63%)
83
Revenue
€56.35M
1.70%
1.00×
Cost of revenue
€39.44M
1.70%
1.00×
Operating expenses
€9.759M
2.65%
1.10×
Cash and investments
15.84%