1.411
Revenue€M
1.474
1.599
1.774
1.887
2.043
2.183
2.371
2.606
2.788
1.524
1.535
8.11%
8.40%
35
21.74
Revenue growth%
20.10
22.65
24.10
21.17
20.33
23.25
22.61
22.35
24.75
2.32
7.55
22.61
22.48
23
29.40
Gross margin%
0.40
3.13
5.28
2.86
0.75
1.35
2.97
1.51
0.85
20.73
3.49
1.35
1.75
70
29.43
Operating margin%
28.01
28.26
28.36
27.60
29.79
30.04
30.75
28.21
29.90
2.18
10.55
29.90
29.04
88
21.06
Net margin%
4.96
3.32
3.70
4.75
1.91
4.53
1.62
0.40
0.40
28.39
28.35
1.62
3.51
45
18.73
P/E ratio (avg)x
22.83
24.52
25.27
27.21
25.66
25.89
28.97
31.08
32.65
35.66
29.65
28.97
25.78
18
13.11
EV/EBITx
29.11
31.27
31.01
34.51
33.32
33.80
36.44
34.58
32.22
33.49
29.81
33.80
32.77
52
19.21
FCF yield (avg)%
5.15
5.89
3.67
5.13
7.59
9.50
10.19
12.36
9.50
2.87
14.99
9.50
6.86
10
6.54
FCF margin%
13.30
15.71
15.59
15.63
12.96
14.55
12.49
11.58
10.12
25.67
5.26
12.49
13.92
28
0.684
FCF / Net incomex
1.026
1.028
1.129
1.154
1.211
1.227
1.366
1.539
1.714
0.670
1.385
1.366
1.183
15
3.56
ROIC%
15.77
14.68
11.77
13.61
16.57
15.89
18.45
17.17
15.47
20.99
9.38
16.57
15.83
61
5.70
Return on equity%
23.99
26.81
29.34
31.20
30.35
31.23
29.45
30.13
32.40
10.07
23.29
30.35
29.79
76
23.49
Return on assets%
24.84
22.00
22.48
19.84
18.22
16.03
15.77
15.74
12.97
10.13
6.69
15.77
19.03
17
1.26
EPS€
1.58
1.69
1.94
2.04
2.38
2.50
2.76
3.00
2.84
1.32
1.36
6.85%
7.48%
—
11.18
EPS growth%
13.89
12.21
14.81
17.24
16.60
16.82
19.43
21.59
20.10
16.13
21.70
19.43
16.71
92
2.45
Bookvalue per sh€
1.72
1.79
1.75
1.69
1.59
1.40
1.44
1.49
1.30
2.00
0.45
(5.09%)
(3.43%)
—
2.49
FCF per share€
2.61
2.70
3.09
3.03
3.46
4.13
4.70
4.75
5.50
0.58
0.40
12.69%
8.03%
—
1.66
Dividend per sh€
2.27
2.39
2.21
2.12
2.12
2.37
2.31
2.21
2.37
2.49
1.22
2.30%
1.72%
—
23.17
Div yield (avg)%
10.99
13.04
13.34
14.70
12.34
14.98
16.76
18.83
16.59
28.54
9.27
16.59
14.02
45
11.04
Payout ratio%
15.90
17.82
15.02
16.76
16.38
16.64
16.01
16.25
17.57
7.27
9.80
16.38
16.32
65
0.970
Shares (diluted)M
1.932
1.975
2.027
1.940
2.106
2.336
2.280
2.562
2.581
1.006
0.997
5.88%
5.56%
53
13.31
Buyback yield%
12.78
14.45
12.11
10.15
7.92
5.90
7.68
7.64
8.31
23.21
15.58
7.68
9.23
52
0.469
D/E ratiox
0.391
0.359
0.365
0.332
0.346
0.308
0.282
0.246
0.267
1.010
0.564
0.282
0.339
49
2.636
Enterprise value€M
0.509
0.543
0.481
0.524
0.569
0.518
0.508
0.446
0.384
1.565
2.402
(6.02%)
(3.79%)
86
0.526
LT debt€M
1.168
1.168
1.127
1.130
1.070
1.006
0.965
0.978
1.066
2.532
0.182
(1.16%)
(0.45%)
62
Revenue
€2.788M
8.40%
1.00×
Cost of revenue
€1.951M
8.40%
1.00×
Operating expenses
€0.567M
7.64%
0.93×
Goodwill & intangibles
20.35%
Cash and investments
15.62%
Spread over hurdle
37.77%