3.645
Revenue€M
7.224
7.511
7.549
7.792
7.784
8.003
8.321
8.308
8.654
8.620
3.828
2.06%
1.90%
94
28.05
Revenue growth%
4.64
6.84
9.66
11.08
10.59
9.78
12.38
13.20
10.23
10.79
23.04
10.79
10.41
11
12.63
Gross margin%
4.30
6.53
4.99
5.80
3.71
4.92
5.76
7.33
9.25
11.78
9.49
7.33
5.78
28
15.18
Operating margin%
3.40
6.31
4.42
7.19
4.23
5.13
7.46
9.61
7.12
6.06
17.32
7.12
6.18
69
27.38
Net margin%
18.22
19.46
21.33
21.76
21.85
21.58
22.39
21.24
21.91
20.91
29.70
21.58
21.46
75
30.60
P/E ratio (avg)x
55.91
64.88
78.09
87.33
94.17
97.17
108.7
111.6
121.1
134.9
13.26
111.6
95.67
94
11.79
EV/EBITx
53.85
54.09
53.11
62.09
71.56
81.07
93.60
111.3
132.9
136.4
29.53
111.3
76.31
56
16.83
FCF yield (avg)%
12.21
13.76
16.45
15.72
14.14
14.33
11.88
14.84
12.25
11.27
11.06
12.25
13.95
76
5.02
FCF margin%
14.91
14.42
17.23
16.12
16.76
17.70
17.16
15.13
16.18
17.64
22.68
17.16
16.47
35
0.775
FCF / Net incomex
0.686
0.721
0.689
0.806
0.831
0.795
0.768
0.894
0.900
0.860
0.473
0.860
0.800
10
28.70
ROIC%
27.83
28.32
29.20
32.01
32.14
32.43
33.90
31.27
32.03
33.47
4.96
32.43
32.02
34
16.20
Return on equity%
29.55
27.48
28.41
27.25
27.73
26.00
26.62
29.43
27.06
25.43
6.57
26.62
27.36
79
14.15
Return on assets%
18.57
15.89
17.69
19.23
17.77
15.16
17.82
19.80
17.11
19.72
25.16
17.82
17.79
32
1.32
EPS€
1.61
1.86
2.18
2.28
2.63
3.03
3.48
3.81
3.94
4.44
1.41
11.11%
12.07%
—
16.69
EPS growth%
23.87
24.43
23.98
25.85
26.99
29.68
31.91
29.63
28.79
30.03
17.29
29.68
27.89
79
0.24
Bookvalue per sh€
0.64
0.68
0.66
0.64
0.71
0.79
0.80
0.87
0.91
0.85
0.39
3.59%
2.84%
—
0.93
FCF per share€
0.39
0.34
0.33
0.32
0.34
0.31
0.31
0.31
0.31
0.28
1.04
(4.12%)
(2.53%)
—
0.37
Dividend per sh€
0.73
0.75
0.67
0.61
0.62
0.63
0.59
0.54
0.60
0.65
0.48
1.16%
(2.22%)
—
3.46
Div yield (avg)%
17.92
18.45
19.14
20.15
21.59
20.00
18.78
16.88
14.40
11.92
22.29
16.88
18.62
88
15.56
Payout ratio%
6.68
7.53
9.63
12.42
10.73
12.50
12.38
14.15
12.80
10.25
21.89
12.50
11.56
74
1.713
Shares (diluted)M
1.993
2.175
2.218
2.186
1.994
1.863
1.777
1.683
1.541
1.536
1.660
(5.08%)
(2.59%)
92
13.22
Buyback yield%
20.53
21.01
19.42
20.80
20.71
23.20
21.09
20.90
21.23
19.14
28.02
21.09
20.85
90
1.167
D/E ratiox
1.156
1.281
1.329
1.389
1.400
1.461
1.571
1.660
1.713
1.657
0.402
1.657
1.431
7
3.332
Enterprise value€M
5.009
5.663
5.536
6.287
6.079
6.219
6.139
6.777
6.760
7.271
8.090
3.64%
3.76%
45
1.329
LT debt€M
8.124
7.738
7.579
7.604
8.621
8.756
10.04
9.651
9.544
9.742
6.079
2.48%
2.37%
81
Revenue
€8.620M
1.90%
1.00×
Cost of revenue
€5.941M
2.12%
1.02×
Operating expenses
€1.830M
1.72%
0.98×
Cash and investments
16.26%