2.131
Revenue€M
8.242
8.513
8.697
9.052
9.223
9.815
10.13
10.66
11.11
11.39
2.378
4.31%
3.72%
17
9.60
Revenue growth%
1.17
0.40
0.40
0.49
0.40
0.40
0.40
3.12
3.91
5.48
13.03
3.12
0.44
77
26.17
Gross margin%
1.58
2.86
0.40
0.40
1.40
2.77
0.40
0.40
2.72
5.39
11.88
2.72
1.49
74
19.57
Operating margin%
17.52
16.04
17.13
16.51
18.70
17.01
14.24
16.28
17.02
18.63
14.91
17.01
17.02
11
16.29
Net margin%
29.78
28.78
30.71
32.80
35.11
33.21
33.49
31.82
31.86
34.22
10.81
33.21
32.33
9
22.22
P/E ratio (avg)x
25.55
24.72
22.99
21.18
19.66
18.50
15.96
16.53
17.71
17.39
25.03
17.39
19.08
22
25.44
EV/EBITx
32.81
33.32
36.93
41.52
39.79
41.07
44.29
45.05
47.12
46.67
32.15
45.05
41.30
56
22.31
FCF yield (avg)%
25.90
23.47
21.46
22.18
24.69
23.17
20.20
19.86
22.01
19.05
11.82
20.20
22.10
68
19.40
FCF margin%
13.00
15.50
13.67
13.89
16.67
16.80
14.10
11.81
14.59
16.44
4.94
14.59
14.35
20
1.257
FCF / Net incomex
0.935
1.086
1.107
1.152
1.243
1.487
1.560
1.527
1.676
1.858
0.385
1.560
1.365
48
19.75
ROIC%
14.47
14.62
12.11
14.50
13.19
12.50
12.01
12.58
12.67
12.48
19.02
12.50
12.63
87
27.15
Return on equity%
7.88
5.87
7.88
5.05
2.13
1.04
0.40
2.33
0.66
3.38
23.89
1.04
2.85
22
2.24
Return on assets%
36.15
36.52
36.86
37.74
35.48
34.84
36.48
39.20
38.38
39.14
2.69
38.38
36.69
66
0.39
EPS€
0.80
0.72
0.73
0.79
0.86
0.82
0.83
0.89
0.87
0.77
0.41
(2.14%)
0.29%
—
13.61
EPS growth%
20.00
21.14
19.17
17.78
19.80
18.25
20.40
19.18
17.37
18.22
28.50
18.25
19.17
58
0.82
Bookvalue per sh€
0.77
0.80
0.70
0.65
0.63
0.55
0.56
0.58
0.61
0.57
0.40
(2.02%)
(2.01%)
—
0.89
FCF per share€
0.91
0.87
0.99
1.11
1.21
1.19
1.16
1.36
1.53
1.70
0.37
7.02%
7.06%
—
0.97
Dividend per sh€
1.57
1.72
1.66
1.75
1.94
2.20
2.09
1.99
2.10
2.20
0.74
2.54%
4.43%
—
26.32
Div yield (avg)%
13.16
13.84
14.29
15.13
13.55
16.13
13.34
11.31
10.04
11.25
29.07
11.31
13.44
93
28.29
Payout ratio%
13.47
15.31
17.63
15.91
16.63
14.63
13.30
12.15
14.48
12.65
24.45
13.30
14.56
88
6.197
Shares (diluted)M
4.856
4.325
4.524
4.713
4.570
3.934
3.789
3.461
3.121
3.383
6.002
(5.84%)
(4.04%)
86
26.17
Buyback yield%
29.61
29.56
31.39
31.96
31.17
28.75
30.36
30.01
28.55
26.57
13.46
28.75
29.81
24
0.110
D/E ratiox
1.215
1.269
1.182
1.294
1.401
1.326
1.253
1.381
1.297
1.406
1.440
1.326
1.295
76
6.867
Enterprise value€M
13.78
15.43
17.15
20.17
24.48
28.06
32.62
37.76
45.84
49.09
8.367
14.93%
15.42%
53
5.420
LT debt€M
5.067
5.546
5.554
5.982
5.198
4.645
4.435
4.433
4.729
4.217
1.312
(4.10%)
(1.47%)
66
Revenue
€11.39M
3.72%
1.00×
Cost of revenue
€6.868M
3.94%
1.02×
Operating expenses
€1.478M
3.78%
1.01×
Goodwill & intangibles
14.86%