1.133
Revenue€M
1.526
1.616
1.704
1.777
1.855
1.930
1.987
2.020
2.152
2.207
1.247
3.53%
4.39%
15
2.91
Revenue growth%
18.84
17.99
15.58
15.58
15.19
17.14
16.40
17.15
17.43
14.55
7.89
17.14
16.77
62
10.85
Gross margin%
20.27
20.84
19.76
21.33
18.88
19.51
19.84
18.90
21.76
21.41
29.32
19.84
20.06
82
29.72
Operating margin%
6.62
8.57
6.60
7.37
7.82
5.04
6.22
4.20
4.43
2.61
18.42
4.43
6.41
67
15.39
Net margin%
11.31
14.17
13.71
16.42
14.94
14.85
13.40
12.46
11.22
13.84
17.86
13.40
13.78
6
10.06
P/E ratio (avg)x
45.83
45.86
47.39
46.53
50.62
50.38
53.68
51.53
50.50
51.54
37.93
51.53
50.44
75
24.52
EV/EBITx
39.82
36.28
34.91
38.51
40.75
38.72
41.02
38.73
40.34
45.90
35.67
40.34
39.27
80
25.87
FCF yield (avg)%
1.33
0.40
1.05
1.55
3.41
1.12
2.20
0.40
3.38
4.69
28.31
2.20
1.44
38
27.83
FCF margin%
13.00
15.29
15.35
14.90
17.42
19.05
18.15
19.57
20.99
22.96
24.27
19.57
17.78
19
0.503
FCF / Net incomex
1.433
1.408
1.415
1.434
1.468
1.464
1.538
1.601
1.904
2.117
0.695
1.601
1.466
18
26.81
ROIC%
16.22
13.94
16.69
16.16
16.34
17.01
15.24
16.99
15.81
14.05
26.15
15.81
16.19
81
20.09
Return on equity%
10.54
8.08
9.94
10.41
12.17
13.57
16.34
15.45
17.58
14.78
20.32
15.45
12.87
8
28.86
Return on assets%
27.42
28.12
28.72
28.24
26.74
29.37
29.71
31.22
29.41
29.22
5.31
29.41
28.97
91
19.36
EPS€
24.75
23.07
24.10
20.71
18.93
16.78
18.13
16.02
17.55
17.06
21.05
(2.06%)
(4.80%)
—
23.20
EPS growth%
30.60
32.17
33.46
32.56
30.86
33.12
34.71
31.94
33.70
36.02
23.40
33.70
32.84
84
11.51
Bookvalue per sh€
9.13
10.08
12.08
13.43
14.34
14.66
16.98
17.88
19.80
23.11
29.10
10.01%
10.46%
—
22.10
FCF per share€
12.88
12.95
12.27
11.77
13.54
15.85
14.86
16.84
18.13
18.71
27.14
6.67%
3.37%
—
15.39
Dividend per sh€
36.29
39.27
41.68
48.64
48.61
54.35
57.70
63.11
70.46
72.09
23.56
8.20%
8.05%
—
14.95
Div yield (avg)%
12.93
13.68
14.30
11.76
14.04
12.95
15.89
17.56
20.32
20.60
14.60
17.56
14.17
21
29.27
Payout ratio%
18.68
17.82
15.77
12.97
15.06
16.20
17.29
19.59
17.49
14.62
16.49
17.29
16.74
76
0.038
Shares (diluted)M
0.050
0.051
0.057
0.065
0.069
0.066
0.069
0.078
0.090
0.099
0.038
7.40%
7.65%
35
18.63
Buyback yield%
23.21
22.60
21.42
22.60
22.29
23.89
24.14
23.67
23.22
22.15
2.38
23.67
22.91
72
0.731
D/E ratiox
0.295
0.287
0.281
0.275
0.308
0.317
0.352
0.317
0.307
0.274
1.014
0.317
0.301
94
0.481
Enterprise value€M
1.112
1.318
1.373
1.617
1.930
1.988
2.228
2.605
2.664
2.997
1.946
9.20%
12.18%
9
0.422
LT debt€M
1.175
1.093
1.112
1.067
1.235
1.190
1.268
1.312
1.488
1.459
1.019
3.39%
1.68%
44
Revenue
€2.207M
4.39%
1.00×
Cost of revenue
€1.162M
4.07%
0.97×
Operating expenses
€0.443M
5.06%
1.07×
Cash and investments
20.76%
Spread over hurdle
15.68%