4.181
Revenue€M
2.152
2.279
2.485
2.652
2.823
2.983
3.295
3.610
3.978
4.347
4.666
9.02%
7.87%
42
10.21
Revenue growth%
14.49
12.42
9.71
8.67
6.35
8.54
7.95
6.75
4.13
4.96
3.01
6.75
8.24
84
7.26
Gross margin%
11.35
8.84
7.41
6.87
9.38
12.14
15.06
13.12
12.24
9.34
4.89
12.24
10.37
46
12.80
Operating margin%
4.60
5.97
3.13
1.11
2.65
0.40
1.44
4.35
2.78
3.00
3.57
2.78
2.89
20
18.90
Net margin%
22.87
19.90
22.90
24.59
23.57
25.90
23.60
25.30
27.58
30.07
8.41
25.90
24.09
91
16.83
P/E ratio (avg)x
29.98
28.94
25.65
24.14
23.01
20.87
22.68
21.89
23.08
21.58
36.90
21.89
23.05
7
28.17
EV/EBITx
20.13
24.03
23.92
28.52
31.68
34.68
39.90
43.27
44.05
45.44
9.012
43.27
33.18
91
16.09
FCF yield (avg)%
26.62
25.06
23.70
22.03
23.08
22.77
23.73
24.01
21.42
23.46
28.49
23.46
23.58
24
8.74
FCF margin%
2.20
1.95
3.58
5.42
3.45
1.36
1.79
0.40
0.40
2.23
14.03
1.36
2.07
41
0.251
FCF / Net incomex
2.400
2.663
2.923
2.927
2.804
2.659
2.829
3.153
3.242
3.363
0.514
3.153
2.876
76
29.48
ROIC%
31.72
30.31
30.04
32.21
34.71
32.60
32.19
33.60
33.50
32.99
10.21
32.99
32.41
30
8.05
Return on equity%
20.11
22.37
24.67
23.26
26.19
24.26
21.86
22.31
20.51
19.36
9.16
21.86
22.34
14
21.03
Return on assets%
15.14
16.27
17.84
18.17
20.02
18.75
17.48
18.69
19.55
21.35
3.17
18.75
18.43
39
0.41
EPS€
0.72
0.70
0.80
0.79
0.74
0.67
0.71
0.65
0.60
0.68
0.43
(1.47%)
0.07%
—
15.76
EPS growth%
22.94
21.53
23.48
20.76
18.21
19.65
19.17
18.44
16.54
18.12
27.33
18.44
19.41
20
0.43
Bookvalue per sh€
0.60
0.63
0.69
0.79
0.87
0.81
0.80
0.79
0.82
0.76
0.54
(2.58%)
2.67%
—
0.42
FCF per share€
0.97
0.95
0.97
1.02
1.01
1.20
1.23
1.20
1.34
1.44
0.35
7.34%
5.33%
—
0.41
Dividend per sh€
0.55
0.50
0.45
0.39
0.38
0.38
0.37
0.33
0.34
0.32
0.83
(3.32%)
(6.27%)
—
25.14
Div yield (avg)%
19.65
20.44
22.37
24.70
26.84
24.04
22.47
23.25
25.39
24.15
5.79
24.04
23.65
62
3.88
Payout ratio%
6.59
6.76
6.66
9.34
8.83
10.70
12.11
13.13
11.27
13.07
13.52
12.11
10.02
44
2.938
Shares (diluted)M
4.165
4.555
5.082
5.326
6.025
6.232
6.833
7.809
8.385
9.251
2.783
8.96%
9.35%
41
28.83
Buyback yield%
2.92
2.66
3.88
2.29
2.51
4.11
6.74
8.54
8.21
7.75
9.17
7.75
3.99
50
1.083
D/E ratiox
1.781
1.962
1.901
2.222
2.349
2.534
2.699
2.890
3.382
3.224
0.237
2.890
2.441
21
3.016
Enterprise value€M
2.140
2.358
2.418
2.160
2.164
2.153
1.963
2.053
1.860
2.024
0.985
(1.33%)
(0.89%)
89
0.814
LT debt€M
4.089
4.375
4.013
4.070
4.154
4.462
4.847
4.765
4.663
4.399
3.777
1.15%
1.36%
45
Revenue
€4.347M
7.87%
1.00×
Cost of revenue
€2.058M
8.06%
1.02×
Operating expenses
€0.970M
8.32%
1.04×
Goodwill & intangibles
17.09%