1.128
Revenue€M
1.086
1.153
1.212
1.289
1.387
1.450
1.499
1.545
1.658
1.760
1.213
4.88%
5.43%
28
16.06
Revenue growth%
21.65
22.35
22.78
21.55
19.22
21.23
19.00
18.86
18.66
16.49
17.41
18.86
20.23
54
17.35
Gross margin%
0.40
0.73
0.40
1.84
4.02
5.42
7.31
8.47
6.39
6.65
25.19
6.65
4.72
21
20.80
Operating margin%
11.17
11.82
13.44
15.83
14.28
14.32
12.75
14.60
12.27
9.34
9.14
12.75
13.10
13
16.62
Net margin%
17.50
16.31
16.47
15.26
12.90
13.99
14.64
12.71
14.74
13.02
20.86
13.99
14.69
87
35.51
P/E ratio (avg)x
47.53
44.13
42.70
40.12
44.43
43.76
49.26
45.62
52.28
57.70
34.29
49.26
45.02
44
22.35
EV/EBITx
19.68
22.19
23.81
25.33
24.74
25.44
26.75
31.00
34.19
39.37
9.814
31.00
25.38
12
14.92
FCF yield (avg)%
21.31
19.44
21.60
22.95
25.53
26.69
25.68
26.58
27.61
24.64
8.51
26.58
25.09
30
2.90
FCF margin%
13.77
15.29
14.26
15.10
16.45
13.69
13.23
13.49
10.60
11.29
5.06
13.23
13.73
38
1.433
FCF / Net incomex
0.086
0.073
0.063
0.064
0.060
0.062
0.066
0.063
0.057
0.061
1.725
0.062
0.063
33
4.50
ROIC%
10.18
10.69
10.65
10.65
10.36
12.22
10.54
12.56
10.83
8.68
24.01
10.83
10.65
78
6.37
Return on equity%
2.48
2.19
3.75
4.80
3.86
4.00
1.70
4.09
1.22
0.40
22.90
1.70
3.12
94
26.24
Return on assets%
26.72
29.20
29.25
26.47
28.17
27.49
28.99
27.76
27.50
25.94
27.15
27.50
27.63
78
0.47
EPS€
3.37
3.51
3.51
3.69
3.76
3.61
3.64
3.88
4.22
4.86
0.49
5.26%
4.94%
—
26.83
EPS growth%
25.68
28.41
27.01
25.92
26.67
28.78
27.43
28.50
29.41
29.92
12.35
28.78
27.92
12
2.15
Bookvalue per sh€
2.22
2.44
2.61
3.01
2.84
3.01
2.79
2.92
2.79
2.75
1.55
(0.62%)
3.45%
—
1.69
FCF per share€
2.00
1.80
1.87
1.73
1.88
2.03
2.24
2.37
2.53
2.54
1.92
6.18%
2.25%
—
1.54
Dividend per sh€
1.41
1.41
1.44
1.47
1.28
1.22
1.22
1.26
1.32
1.14
1.58
(2.36%)
(2.37%)
—
12.67
Div yield (avg)%
18.08
16.64
15.53
14.60
16.02
14.90
15.37
16.50
15.90
14.56
13.23
15.37
15.72
67
13.69
Payout ratio%
18.90
18.29
16.39
16.40
16.87
18.21
16.62
14.56
13.63
16.54
22.06
16.54
16.58
94
0.651
Shares (diluted)M
0.615
0.697
0.655
0.625
0.643
0.631
0.656
0.713
0.756
0.725
0.639
2.43%
2.73%
48
29.71
Buyback yield%
4.79
2.16
1.66
0.40
2.84
2.28
4.82
7.63
7.34
8.13
7.88
7.34
3.81
25
0.324
D/E ratiox
1.001
0.898
0.859
0.761
0.799
0.790
0.759
0.724
0.772
0.790
0.678
0.772
0.790
82
0.793
Enterprise value€M
1.637
1.549
1.389
1.217
1.302
1.441
1.578
1.640
1.631
1.494
0.319
2.80%
(0.08%)
88
0.366
LT debt€M
2.350
2.264
2.129
2.346
2.401
2.209
2.273
2.288
2.479
2.806
0.964
3.16%
2.99%
49
Revenue
€1.760M
5.43%
1.00×
Cost of revenue
€1.132M
5.74%
1.03×
Operating expenses
€0.294M
4.91%
0.95×
Cash and investments
19.07%
Property and equipment
13.92%
Spread over hurdle
18.50%