15.39
Revenue€M
24.45
24.07
24.17
23.75
23.70
23.27
23.64
23.65
23.95
23.57
16.06
(0.11%)
(0.17%)
60
12.48
Revenue growth%
28.00
26.95
24.31
26.36
25.60
26.54
23.78
23.49
24.19
23.75
9.54
23.78
24.95
50
27.77
Gross margin%
14.36
16.97
19.09
17.54
15.54
13.25
11.17
13.92
16.81
15.10
7.97
13.92
15.32
8
2.93
Operating margin%
23.17
25.25
23.49
22.79
23.87
25.06
22.79
25.49
25.83
26.37
13.00
25.49
24.47
55
27.47
Net margin%
30.46
30.17
27.61
30.38
30.79
32.07
30.13
30.25
27.90
26.95
27.65
30.13
30.21
91
32.70
P/E ratio (avg)x
6.646
5.785
5.969
5.158
5.129
4.561
4.361
4.694
4.076
3.661
28.33
4.361
4.912
35
27.89
EV/EBITx
19.19
19.51
19.30
20.55
23.21
22.00
21.68
25.00
26.38
29.82
27.05
25.00
21.84
25
26.34
FCF yield (avg)%
1.62
4.36
5.77
5.40
5.44
4.32
1.96
3.20
4.15
3.40
9.95
3.40
4.23
20
18.92
FCF margin%
19.61
18.88
17.22
17.43
19.15
16.80
17.75
17.12
16.93
15.94
11.84
16.93
17.33
15
1.183
FCF / Net incomex
1.460
1.518
1.790
1.880
1.966
2.000
2.028
2.120
2.276
2.280
0.948
2.120
1.983
63
17.05
ROIC%
15.64
15.16
17.81
17.90
17.25
16.20
13.47
10.49
8.36
8.51
13.86
10.49
15.40
35
7.17
Return on equity%
13.89
14.80
13.48
13.67
11.62
10.67
10.81
13.01
10.19
7.93
12.75
10.67
12.31
23
2.09
Return on assets%
27.21
25.07
22.83
21.94
22.99
25.57
28.33
26.90
29.14
30.93
12.10
28.33
26.23
7
1,886
EPS€
1,619
1,693
1,693
1,727
1,864
2,135
2,355
2,392
2,695
2,897
2,057
9.22%
6.92%
—
2.20
EPS growth%
27.71
24.87
25.16
22.95
25.16
27.87
30.38
30.00
29.22
29.72
23.11
29.72
27.79
76
481.90
Bookvalue per sh€
903.41
949.69
955.78
919.17
921.32
789.41
691.01
621.93
612.11
609.82
860.59
(7.92%)
(4.55%)
—
557.89
FCF per share€
2,449
2,572
2,529
2,730
2,966
3,125
3,383
3,540
3,383
3,813
1,840
5.15%
4.68%
—
576.68
Dividend per sh€
2,085
2,154
2,543
2,605
2,538
2,844
3,266
3,469
3,794
3,916
389.37
9.06%
8.02%
—
17.67
Div yield (avg)%
15.74
15.64
14.02
16.16
17.03
16.26
13.52
14.75
13.13
11.13
14.03
13.52
15.19
40
28.82
Payout ratio%
10.56
9.06
10.52
8.36
7.74
6.95
6.78
8.20
5.40
2.49
7.37
6.78
7.97
42
—
Shares (diluted)M
—
—
—
—
—
—
—
—
—
—
—
5.04%
1.59%
51
17.31
Buyback yield%
21.34
18.72
21.04
22.69
25.12
26.34
29.28
26.96
26.23
23.98
29.51
26.34
24.55
14
0.921
D/E ratiox
0.470
0.404
0.416
0.450
0.384
0.344
0.320
0.279
0.298
0.300
0.526
0.300
0.364
45
6.937
Enterprise value€M
10.80
11.75
10.48
9.315
10.35
11.19
11.85
10.97
11.96
13.31
15.51
5.16%
1.16%
70
16.53
LT debt€M
14.28
15.08
15.39
13.22
11.79
10.53
10.34
8.958
9.466
9.851
5.745
(3.53%)
(4.27%)
15
Revenue
€23.57M
(0.17%)
1.00×
Cost of revenue
€14.07M
(0.05%)
1.01×
Operating expenses
€4.450M
(0.51%)
0.97×
Cash and investments
18.74%