3.849
Revenue€M
7.151
7.141
7.094
7.075
7.185
7.415
7.496
7.544
7.557
7.617
4.300
1.17%
0.65%
74
14.91
Revenue growth%
3.54
2.67
0.40
2.65
4.50
6.80
6.52
6.42
6.86
9.02
26.50
6.80
5.46
12
16.03
Gross margin%
10.58
10.36
12.24
11.52
11.73
13.04
13.34
11.15
11.52
10.18
5.35
11.52
11.52
81
20.34
Operating margin%
28.13
25.50
27.18
29.80
31.71
31.97
29.26
31.69
29.64
32.20
12.54
31.69
29.72
42
19.21
Net margin%
10.29
10.95
9.90
9.27
9.77
8.34
7.40
10.33
9.15
10.75
21.95
9.15
9.84
76
28.97
P/E ratio (avg)x
6.808
6.039
5.155
4.799
4.894
5.069
5.057
5.115
4.508
4.245
19.31
5.057
5.063
28
24.49
EV/EBITx
12.39
11.39
10.32
9.936
9.117
9.731
9.259
8.755
8.937
8.522
27.55
8.937
9.495
10
2.85
FCF yield (avg)%
10.73
10.67
10.83
10.26
13.16
11.13
10.82
12.54
9.97
11.27
7.71
11.13
10.82
39
27.93
FCF margin%
2.67
0.41
0.40
0.40
0.40
0.40
3.39
1.95
4.07
6.55
13.33
3.39
1.18
18
0.403
FCF / Net incomex
1.340
1.429
1.556
1.410
1.356
1.437
1.493
1.554
1.729
1.865
0.592
1.554
1.465
76
17.12
ROIC%
19.24
21.21
20.23
19.91
17.88
17.21
14.45
15.09
17.36
20.04
7.48
17.21
18.56
41
22.20
Return on equity%
18.75
15.79
13.49
11.52
8.93
7.78
6.18
4.86
6.12
7.36
5.71
6.18
8.36
30
12.58
Return on assets%
31.94
33.59
34.62
37.23
39.76
41.93
44.77
45.84
47.60
49.36
16.50
45.84
40.85
53
2.14
EPS€
1.55
1.52
1.52
1.64
1.65
1.59
1.36
1.44
1.41
1.32
2.19
(4.36%)
(2.82%)
—
10.41
EPS growth%
19.37
17.50
14.84
12.14
9.60
8.35
7.02
9.77
11.50
11.76
4.92
9.77
11.63
28
1.27
Bookvalue per sh€
2.10
2.34
2.57
2.33
2.54
2.77
2.83
2.74
3.01
2.87
1.39
2.43%
2.63%
—
1.96
FCF per share€
1.00
0.98
0.87
0.95
0.95
0.90
0.98
0.95
0.97
0.86
0.39
(2.04%)
(1.09%)
—
1.15
Dividend per sh€
2.22
2.09
2.26
2.14
2.18
2.42
2.19
2.18
2.25
2.41
0.37
2.05%
1.76%
—
11.70
Div yield (avg)%
16.86
15.74
16.03
14.43
13.07
15.52
15.68
14.09
12.74
10.01
19.11
14.09
14.97
68
5.20
Payout ratio%
32.25
33.16
35.48
32.50
32.69
31.58
32.50
33.66
36.16
34.15
3.55
33.66
32.92
70
2.024
Shares (diluted)M
2.910
3.345
3.422
3.904
4.393
4.640
5.237
5.316
5.267
5.881
2.028
6.01%
7.68%
10
12.05
Buyback yield%
26.88
25.59
25.19
26.09
23.12
20.93
20.62
21.10
22.94
22.76
17.96
21.10
23.03
24
0.244
D/E ratiox
0.665
0.760
0.775
0.844
0.905
0.884
1.016
1.077
1.228
1.381
1.222
1.077
0.894
88
5.549
Enterprise value€M
6.110
5.251
4.688
4.795
4.181
3.693
3.555
3.498
3.289
3.523
3.087
(3.37%)
(5.88%)
84
6.552
LT debt€M
6.973
6.791
6.459
6.247
5.997
5.621
5.986
5.426
4.825
4.340
3.780
(6.26%)
(4.08%)
41
Revenue
€7.617M
0.65%
1.00×
Cost of revenue
€5.053M
1.00%
1.04×
Operating expenses
€1.314M
(0.09%)
0.93×
Goodwill & intangibles
19.70%