0.703
Revenue€M
6.975
7.022
7.154
7.325
7.458
7.481
7.865
8.166
8.290
8.696
0.720
3.12%
2.35%
10
22.56
Revenue growth%
13.06
13.52
10.81
11.42
12.13
9.70
9.84
10.84
10.77
10.38
12.89
10.38
10.83
63
6.71
Gross margin%
30.58
28.19
25.99
25.86
28.15
28.84
30.90
32.86
35.75
34.45
23.77
32.86
29.71
69
23.11
Operating margin%
21.68
18.93
19.33
16.53
14.12
14.32
15.55
15.67
16.70
17.92
14.59
15.67
16.61
15
27.34
Net margin%
26.85
28.93
26.32
27.58
24.60
22.01
23.73
23.06
25.56
22.73
17.74
23.06
25.08
28
21.09
P/E ratio (avg)x
30.71
33.26
35.49
33.54
35.48
35.79
32.88
30.15
34.28
33.89
28.87
33.89
33.71
91
25.38
EV/EBITx
22.49
22.44
24.53
23.32
20.55
22.47
20.53
20.00
19.86
20.28
23.68
20.28
21.49
13
13.95
FCF yield (avg)%
21.36
20.05
22.03
20.91
22.85
24.27
27.26
29.93
28.05
25.81
29.98
27.26
23.56
56
6.82
FCF margin%
11.00
8.77
7.88
6.63
8.91
11.60
9.39
7.21
7.43
8.56
15.21
8.56
8.67
63
1.205
FCF / Net incomex
1.686
2.011
2.120
2.254
2.201
2.595
2.957
3.241
3.515
3.711
1.681
3.241
2.425
20
6.74
ROIC%
23.83
21.13
19.47
19.28
19.40
21.47
21.78
24.25
25.08
22.53
29.97
22.53
21.62
42
6.53
Return on equity%
10.29
9.02
6.42
5.50
2.61
3.58
6.47
3.56
1.83
0.74
25.61
3.56
4.54
24
10.40
Return on assets%
14.01
16.02
16.28
18.45
20.04
19.44
17.35
14.73
16.67
15.38
21.67
16.67
16.48
63
0.62
EPS€
0.82
0.80
0.85
0.88
0.88
0.99
1.15
1.32
1.59
1.59
0.64
12.50%
7.76%
—
23.07
EPS growth%
17.34
14.47
14.36
16.71
15.51
15.75
13.04
11.81
12.57
14.85
24.59
13.04
14.66
49
0.97
Bookvalue per sh€
0.41
0.42
0.45
0.49
0.47
0.46
0.49
0.46
0.52
0.59
0.39
4.51%
4.05%
—
0.83
FCF per share€
0.83
0.81
0.86
0.78
0.80
0.82
0.92
1.00
1.03
1.05
1.24
5.64%
2.98%
—
0.92
Dividend per sh€
0.82
0.75
0.79
0.85
0.93
1.00
1.10
1.06
1.13
1.20
1.11
5.11%
4.69%
—
7.17
Div yield (avg)%
19.53
18.86
19.56
18.37
19.66
22.57
22.50
23.82
21.01
22.67
26.28
22.57
20.33
41
19.08
Payout ratio%
4.58
6.68
7.57
5.43
3.04
2.52
2.34
0.40
1.24
2.18
15.17
2.18
2.78
45
2.617
Shares (diluted)M
2.417
2.261
2.034
1.993
2.159
2.271
2.382
2.146
2.127
1.920
2.598
(2.32%)
(3.15%)
29
24.04
Buyback yield%
12.53
9.86
7.88
7.29
9.69
12.55
12.91
11.90
11.23
10.86
20.42
11.90
11.05
81
0.460
D/E ratiox
1.573
1.465
1.605
1.430
1.445
1.328
1.248
1.259
1.139
1.234
0.758
1.248
1.379
28
5.590
Enterprise value€M
3.234
3.731
3.622
3.597
4.218
4.168
4.482
4.839
4.642
5.004
2.978
3.48%
4.31%
37
0.456
LT debt€M
1.483
1.496
1.644
1.653
1.630
1.715
2.002
1.996
2.074
2.105
3.083
5.25%
3.29%
54
Revenue
€8.696M
2.35%
1.00×
Cost of revenue
€5.353M
2.12%
0.98×
Operating expenses
€1.080M
3.43%
1.11×
Goodwill & intangibles
15.79%