0.968
Revenue€M
3.750
3.894
4.094
4.347
4.454
4.620
4.894
5.128
5.254
5.629
1.046
4.80%
4.45%
89
26.51
Revenue growth%
22.00
20.78
22.81
21.65
21.44
18.85
21.59
22.47
22.45
19.74
6.07
21.59
21.62
90
12.72
Gross margin%
18.04
15.81
17.51
17.74
14.84
15.40
12.75
15.42
17.84
19.82
10.59
15.42
16.66
79
12.54
Operating margin%
11.00
12.27
13.35
16.23
13.67
14.75
15.69
15.80
15.41
13.88
29.52
15.41
14.32
7
9.83
Net margin%
23.76
23.13
24.55
27.34
30.02
28.36
29.46
31.70
31.93
34.88
2.48
31.70
28.91
18
31.55
P/E ratio (avg)x
13.70
13.46
14.55
15.94
16.94
17.29
19.21
20.48
22.59
26.40
23.51
20.48
17.11
51
15.25
EV/EBITx
40.20
39.97
43.43
49.95
51.66
54.12
53.68
51.85
54.87
64.64
20.53
54.12
51.75
5
15.33
FCF yield (avg)%
8.34
6.61
9.29
12.07
11.64
9.09
8.41
9.09
7.83
10.44
21.87
9.09
9.09
82
21.09
FCF margin%
31.00
31.18
33.88
35.44
34.19
37.06
34.77
33.72
33.04
30.85
8.26
33.72
33.80
20
0.470
FCF / Net incomex
1.133
1.023
1.041
1.009
0.916
0.824
0.826
0.775
0.711
0.741
0.207
0.775
0.871
90
25.66
ROIC%
22.44
19.80
18.45
18.32
19.78
20.75
22.62
25.05
26.29
26.31
23.02
25.05
21.60
22
7.78
Return on equity%
17.91
19.28
20.40
20.09
21.79
24.12
26.58
24.80
24.28
24.41
14.81
24.41
22.96
33
8.88
Return on assets%
11.28
13.07
15.60
13.64
12.00
9.39
10.65
10.62
11.61
14.56
29.37
10.65
11.80
50
2.96
EPS€
2.67
2.34
2.05
2.22
1.96
1.72
1.89
1.87
2.05
2.22
3.23
2.57%
(2.69%)
—
23.23
EPS growth%
20.83
21.20
18.31
17.61
19.16
20.30
21.01
20.57
21.58
22.82
27.62
21.01
20.70
68
2.00
Bookvalue per sh€
1.32
1.24
1.16
1.31
1.24
1.32
1.48
1.66
1.71
1.89
1.34
8.77%
3.21%
—
4.08
FCF per share€
1.12
1.00
1.03
0.93
0.99
0.91
1.00
0.96
1.02
0.90
2.79
(1.74%)
(2.42%)
—
5.02
Dividend per sh€
1.33
1.26
1.39
1.50
1.55
1.61
1.84
1.69
1.75
1.74
3.70
2.34%
2.90%
—
29.34
Div yield (avg)%
3.55
4.66
4.04
1.33
0.40
0.40
2.30
3.40
5.32
6.36
21.92
3.40
3.48
9
9.98
Payout ratio%
13.90
14.92
14.27
11.59
9.61
8.67
8.41
10.49
8.10
6.84
14.83
8.41
10.05
87
0.625
Shares (diluted)M
0.610
0.576
0.499
0.523
0.521
0.526
0.554
0.566
0.592
0.553
0.639
1.22%
(1.08%)
70
16.73
Buyback yield%
15.09
12.45
13.12
12.82
13.05
15.07
15.21
12.70
11.59
14.26
2.58
14.26
13.09
84
0.145
D/E ratiox
0.981
0.981
1.117
1.177
1.243
1.286
1.347
1.479
1.483
1.785
1.265
1.479
1.264
66
3.462
Enterprise value€M
1.297
1.249
1.394
1.300
1.350
1.331
1.392
1.578
1.554
1.544
4.585
2.72%
2.92%
55
4.660
LT debt€M
1.089
0.994
0.913
0.980
0.939
1.024
1.003
0.963
1.016
0.917
3.192
(0.47%)
(2.79%)
88
Revenue
€5.629M
4.45%
1.00×
Cost of revenue
€3.125M
4.57%
1.01×
Operating expenses
€1.070M
4.60%
1.01×
Goodwill & intangibles
15.88%