2.219
Revenue€M
7.630
7.486
7.613
7.659
7.532
7.367
7.289
7.252
7.368
7.325
2.443
(0.56%)
(0.22%)
66
26.51
Revenue growth%
2.88
2.89
1.36
1.98
0.40
0.40
0.40
0.40
0.40
0.40
10.36
0.40
0.40
32
15.72
Gross margin%
35.14
32.61
34.73
33.28
31.49
31.78
33.90
36.00
33.87
31.58
20.25
33.87
33.57
20
14.20
Operating margin%
13.72
12.39
14.98
14.61
11.98
14.60
14.03
16.93
17.95
18.60
21.84
16.93
14.61
54
18.78
Net margin%
33.27
31.42
30.26
32.32
29.71
27.22
26.03
24.20
21.45
23.27
21.41
24.20
28.46
71
12.10
P/E ratio (avg)x
42.26
46.88
43.48
41.33
46.93
49.85
54.79
61.04
66.28
60.84
36.15
60.84
48.39
12
10.96
EV/EBITx
22.27
21.50
20.35
22.43
23.97
26.10
29.89
33.54
31.83
30.40
27.51
30.40
25.04
36
25.15
FCF yield (avg)%
30.95
30.14
29.00
30.39
29.04
29.10
29.22
29.02
26.48
29.12
9.14
29.10
29.11
25
6.22
FCF margin%
25.94
24.89
26.47
24.91
25.75
28.70
29.37
30.61
29.26
31.63
20.51
29.37
27.58
92
0.466
FCF / Net incomex
0.439
0.423
0.362
0.360
0.368
0.370
0.373
0.336
0.284
0.278
1.167
0.336
0.365
12
5.96
ROIC%
28.63
27.79
27.33
28.70
29.46
28.84
30.84
28.22
25.42
27.50
29.78
28.22
28.42
92
15.37
Return on equity%
16.44
16.19
17.71
18.49
17.35
16.99
14.47
15.52
15.12
17.60
14.01
15.52
16.72
28
4.52
Return on assets%
28.87
25.99
23.89
25.67
23.67
22.94
20.43
17.71
18.08
15.20
8.49
18.08
23.30
25
1.25
EPS€
1.20
1.44
1.75
2.04
2.45
2.84
3.12
3.29
3.28
3.20
1.39
5.52%
10.64%
—
12.66
EPS growth%
20.85
23.17
25.86
26.78
29.08
30.23
30.42
33.23
33.82
32.63
4.30
32.63
29.65
27
0.31
Bookvalue per sh€
0.45
0.42
0.40
0.42
0.41
0.44
0.44
0.49
0.50
0.47
0.83
2.52%
0.17%
—
0.43
FCF per share€
0.40
0.44
0.50
0.48
0.46
0.50
0.52
0.52
0.62
0.64
0.95
6.79%
5.80%
—
0.98
Dividend per sh€
1.18
1.12
1.23
1.17
1.13
1.31
1.48
1.49
1.53
1.75
1.04
9.21%
4.13%
—
12.77
Div yield (avg)%
29.50
31.45
30.03
28.33
25.89
25.92
27.17
27.84
28.02
29.21
26.85
27.84
28.18
65
23.72
Payout ratio%
23.01
24.32
25.61
23.00
23.64
26.44
26.95
26.96
27.28
28.43
24.22
26.96
26.03
49
8.150
Shares (diluted)M
10.50
11.17
12.29
12.25
12.35
12.16
14.16
13.59
12.71
11.93
7.928
(0.70%)
2.15%
46
21.00
Buyback yield%
4.92
3.03
1.89
1.98
3.41
0.63
0.40
0.40
0.40
0.79
7.64
0.40
1.34
65
0.144
D/E ratiox
2.213
2.445
2.500
2.712
2.962
2.869
2.935
2.952
2.957
3.054
0.446
2.952
2.902
65
5.080
Enterprise value€M
5.995
6.233
5.999
6.514
6.198
5.933
5.799
5.761
5.460
6.016
9.588
(0.60%)
(0.43%)
30
5.689
LT debt€M
16.70
19.29
19.27
20.19
19.78
19.87
22.67
23.28
24.23
28.50
2.153
7.58%
7.25%
71
Revenue
€7.325M
(0.22%)
1.00×
Cost of revenue
€5.005M
(0.46%)
0.98×
Operating expenses
€1.346M
(0.25%)
1.00×
Cash and investments
20.95%
Property and equipment
14.74%
Spread over hurdle
36.74%