2.264
Revenue€M
3.771
3.849
3.940
3.891
3.917
3.966
3.983
4.084
4.182
4.156
2.355
1.19%
1.10%
27
16.40
Revenue growth%
6.94
5.33
5.55
7.53
6.82
6.59
8.91
7.01
5.37
7.28
8.72
7.01
6.88
84
25.82
Gross margin%
1.97
1.73
2.85
2.60
1.30
1.76
2.38
0.40
0.40
1.04
10.55
1.04
1.75
49
2.33
Operating margin%
20.50
18.99
16.56
17.89
19.08
19.61
22.23
21.64
21.67
24.32
10.96
21.67
20.06
10
6.57
Net margin%
10.63
9.22
6.86
7.09
9.50
12.32
10.88
11.39
9.61
6.84
24.06
10.88
9.55
75
14.23
P/E ratio (avg)x
42.92
48.50
48.67
50.66
53.32
54.67
64.83
68.01
81.06
95.68
32.96
68.01
54.00
79
15.68
EV/EBITx
35.75
32.78
30.33
31.96
33.64
33.59
33.61
35.32
37.86
43.02
17.75
35.32
33.62
49
3.48
FCF yield (avg)%
30.47
28.15
28.10
29.47
28.77
26.33
27.57
30.08
29.46
31.34
12.43
29.46
29.12
52
7.81
FCF margin%
30.91
28.70
26.05
24.18
22.55
21.18
22.38
23.01
23.08
20.76
15.19
22.38
23.04
28
0.290
FCF / Net incomex
1.321
1.350
1.387
1.351
1.214
1.186
1.192
1.282
1.201
1.181
0.744
1.192
1.248
51
5.82
ROIC%
15.96
13.77
11.84
13.60
14.06
13.98
16.12
17.65
15.94
13.98
12.85
15.94
14.02
6
5.48
Return on equity%
21.28
21.55
19.42
19.50
21.26
20.80
20.07
19.93
22.92
22.40
3.59
20.80
21.03
92
19.20
Return on assets%
8.47
7.37
9.49
7.18
5.04
3.12
3.43
5.45
4.29
2.55
15.39
3.43
5.24
47
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(3.25%)
0.58%
—
18.08
EPS growth%
13.03
12.14
11.36
10.10
10.03
7.38
7.90
7.83
5.46
7.89
22.34
7.83
8.96
37
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
5.63%
8.32%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
5.23%
7.49%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
0.70%
1.08%
—
11.67
Div yield (avg)%
8.53
9.32
11.73
9.82
12.75
11.79
12.88
15.72
18.12
20.29
3.22
15.72
12.27
56
24.40
Payout ratio%
26.20
24.52
25.90
24.63
23.97
25.65
24.57
24.79
26.12
26.09
11.09
25.65
25.22
15
33.43
Shares (diluted)B
36.70
36.77
43.07
49.29
50.82
48.79
49.78
46.97
52.69
59.29
32.53
3.13%
4.52%
8
9.84
Buyback yield%
21.62
24.41
23.79
23.01
23.13
24.06
21.35
19.50
20.16
17.94
10.39
20.16
22.31
35
0.287
D/E ratiox
1.078
1.167
1.057
0.953
1.054
1.037
1.004
0.972
1.028
0.969
0.654
1.004
1.033
78
1.981
Enterprise value€M
3.276
3.357
3.178
3.280
3.641
3.589
3.467
3.887
4.247
4.392
0.208
3.82%
1.87%
38
2.373
LT debt€M
1.343
1.226
1.133
1.110
1.078
1.211
1.212
1.339
1.268
1.252
3.558
3.04%
(0.21%)
57
Revenue
€4.156M
1.10%
1.00×
Cost of revenue
€2.909M
1.10%
1.00×
Operating expenses
€0.607M
1.79%
1.07×
Property and equipment
21.59%
Goodwill & intangibles
14.45%