6.366
Revenue€M
6.068
6.265
6.458
6.518
6.737
6.837
6.871
7.031
6.978
7.106
6.866
1.07%
1.74%
32
14.22
Revenue growth%
10.13
7.28
7.41
6.05
6.76
8.06
6.29
8.28
8.91
6.85
18.95
8.06
7.35
27
13.67
Gross margin%
28.39
27.90
28.01
29.48
32.34
30.06
30.40
28.85
26.74
27.88
2.11
28.85
28.62
15
26.78
Operating margin%
19.16
18.94
19.04
18.18
15.48
16.71
15.26
13.46
13.41
13.72
2.71
13.72
16.09
18
19.58
Net margin%
22.09
22.73
23.13
21.00
18.85
16.20
17.93
20.09
20.45
17.61
9.51
17.93
20.27
61
7.386
P/E ratio (avg)x
16.61
16.11
14.80
14.17
15.71
17.74
16.96
16.13
18.10
19.49
32.88
17.74
16.37
57
27.10
EV/EBITx
19.62
19.71
17.92
15.94
14.91
16.12
15.10
15.43
15.27
15.11
11.85
15.27
15.69
89
19.03
FCF yield (avg)%
1.75
2.71
4.68
5.38
2.44
4.63
4.62
3.88
6.43
4.48
22.45
4.62
4.55
6
20.10
FCF margin%
27.54
27.65
29.08
26.80
26.22
25.92
25.28
23.56
24.24
24.35
12.54
24.35
26.07
57
1.488
FCF / Net incomex
0.672
0.672
0.724
0.646
0.566
0.502
0.530
0.527
0.457
0.484
0.768
0.502
0.548
89
14.82
ROIC%
18.98
19.40
22.31
22.84
19.84
17.78
17.92
15.38
18.00
16.52
14.05
17.78
18.49
35
5.02
Return on equity%
12.79
10.62
11.48
9.69
7.67
4.91
5.02
3.91
3.96
4.04
25.68
4.04
6.35
41
21.10
Return on assets%
5.68
8.40
7.84
8.86
10.04
10.25
10.14
11.51
10.66
9.01
12.62
10.25
9.52
65
0.55
EPS€
2.15
2.08
1.83
1.56
1.38
1.21
1.21
1.10
1.06
0.92
0.57
(7.69%)
(8.91%)
—
19.07
EPS growth%
25.28
22.84
20.06
22.71
24.19
23.59
25.21
24.31
23.17
23.09
13.76
23.59
23.38
56
3.07
Bookvalue per sh€
2.56
2.54
2.29
2.38
2.11
2.04
1.94
1.86
2.01
1.80
2.73
(3.16%)
(4.41%)
—
2.15
FCF per share€
1.22
1.27
1.30
1.28
1.32
1.52
1.68
1.64
1.81
2.09
0.61
9.65%
6.91%
—
2.83
Dividend per sh€
3.56
3.70
3.91
4.34
4.54
4.43
4.62
5.40
6.15
5.93
1.77
5.48%
5.11%
—
26.78
Div yield (avg)%
24.19
26.74
28.66
28.52
30.92
33.39
30.97
33.91
33.22
32.55
26.15
33.22
30.94
32
14.20
Payout ratio%
13.75
13.33
15.47
14.13
15.38
16.40
15.02
12.90
14.82
16.80
15.86
15.02
14.92
52
2.110
Shares (diluted)M
3.602
4.139
4.616
5.108
5.599
6.312
7.011
6.860
6.543
6.710
2.116
3.69%
7.77%
40
25.35
Buyback yield%
6.80
6.58
8.66
8.94
9.65
8.77
7.93
6.98
8.67
9.75
27.28
8.67
8.66
36
1.186
D/E ratiox
2.757
2.769
2.738
2.734
2.567
2.846
3.207
3.560
4.045
4.142
1.284
3.560
2.807
49
3.535
Enterprise value€M
2.078
1.909
2.077
1.914
1.853
1.730
1.658
1.783
1.906
1.913
1.842
0.64%
(1.13%)
59
4.045
LT debt€M
1.944
1.990
1.986
2.050
2.088
1.909
1.840
2.010
1.910
1.941
7.669
(1.45%)
(1.25%)
71
Revenue
€7.106M
1.74%
1.00×
Cost of revenue
€4.930M
1.65%
0.99×
Operating expenses
€1.170M
1.89%
1.02×
Cash and investments
17.81%
Property and equipment
17.15%
Spread over hurdle
(1.44%)