3.619
Revenue€M
3.087
3.104
3.158
3.131
3.205
3.173
3.232
3.207
3.253
3.270
4.019
0.40%
0.75%
44
16.06
Revenue growth%
26.11
28.54
29.41
26.98
24.98
26.99
29.30
31.28
29.15
31.15
22.73
29.30
28.84
11
26.72
Gross margin%
25.85
27.21
27.33
27.01
28.46
31.38
34.26
34.82
35.03
37.12
14.94
34.82
29.92
47
18.37
Operating margin%
23.65
24.40
22.85
21.10
21.02
23.11
22.54
21.07
22.50
20.08
21.59
22.50
22.52
27
25.47
Net margin%
8.94
6.18
4.84
3.94
6.91
7.39
9.01
10.69
12.05
9.80
17.96
9.80
8.16
78
35.17
P/E ratio (avg)x
46.63
53.28
58.55
68.58
81.78
90.51
105.8
108.7
107.1
104.8
8.161
105.8
86.15
24
33.39
EV/EBITx
36.73
35.50
34.26
32.89
35.94
33.69
36.35
41.94
46.53
53.35
30.84
41.94
36.14
20
3.37
FCF yield (avg)%
4.70
7.39
8.85
7.32
8.34
7.12
9.46
6.80
9.21
7.48
24.45
7.48
7.44
49
19.10
FCF margin%
12.13
12.30
10.26
13.24
10.49
8.27
7.82
6.09
8.48
8.61
13.14
8.27
9.44
88
0.348
FCF / Net incomex
1.906
1.950
2.149
2.452
2.864
2.765
2.962
2.868
3.089
3.040
1.704
2.962
2.815
25
16.45
ROIC%
17.60
18.54
21.41
22.75
21.87
24.26
23.88
26.65
25.56
24.16
5.23
24.26
23.31
78
3.84
Return on equity%
4.78
6.24
5.43
4.92
5.74
4.61
5.79
5.05
3.55
3.32
24.21
4.61
4.99
26
26.72
Return on assets%
10.12
9.22
11.78
9.11
11.75
14.32
12.63
10.97
12.96
10.95
22.42
12.63
11.36
75
0.65
EPS€
0.73
0.82
0.80
0.81
0.79
0.90
0.94
1.02
1.04
1.08
0.68
6.49%
5.78%
—
6.07
EPS growth%
15.62
15.31
17.81
17.30
15.92
17.02
19.89
19.61
22.01
21.41
12.79
19.89
17.56
39
0.22
Bookvalue per sh€
1.41
1.46
1.54
1.70
1.99
2.40
2.57
3.09
3.15
3.52
0.81
12.01%
10.75%
—
0.27
FCF per share€
0.48
0.52
0.47
0.50
0.49
0.45
0.42
0.37
0.32
0.32
0.21
(8.21%)
(3.56%)
—
0.69
Dividend per sh€
1.17
1.22
1.24
1.41
1.46
1.67
1.74
1.71
1.88
1.82
0.68
4.56%
4.92%
—
25.70
Div yield (avg)%
29.20
27.72
26.16
27.13
29.91
32.79
30.61
30.93
33.34
36.16
15.50
32.79
30.26
14
21.12
Payout ratio%
22.11
20.46
18.79
18.17
20.48
21.76
23.54
26.30
25.65
23.59
8.62
23.59
21.93
72
2.248
Shares (diluted)M
2.972
3.531
3.677
4.068
4.386
5.211
5.054
5.885
6.962
7.677
2.247
11.85%
11.08%
77
22.28
Buyback yield%
28.88
29.33
27.75
27.81
29.76
28.59
29.18
27.76
29.49
26.71
14.56
28.59
28.73
49
0.949
D/E ratiox
2.160
2.225
2.507
2.499
2.627
2.653
2.487
2.546
2.931
3.155
1.251
2.653
2.526
52
0.475
Enterprise value€M
0.755
0.647
0.661
0.603
0.586
0.592
0.623
0.541
0.584
0.501
2.940
(3.09%)
(3.63%)
18
1.591
LT debt€M
1.912
2.153
2.163
2.344
2.647
2.921
2.664
2.513
2.643
2.443
3.532
(1.59%)
1.98%
63
Revenue
€3.270M
0.75%
1.00×
Cost of revenue
€1.681M
0.38%
0.96×
Operating expenses
€0.674M
1.29%
1.06×
Goodwill & intangibles
16.31%