1.219
Revenue€M
3.554
3.640
3.675
3.643
3.615
3.597
3.717
3.736
3.724
3.788
1.263
0.94%
0.58%
52
25.25
Revenue growth%
20.30
19.56
17.54
16.88
18.79
20.70
18.72
19.67
22.49
21.19
27.83
20.70
19.62
64
16.09
Gross margin%
27.72
29.79
28.59
27.56
27.51
28.98
30.08
30.24
27.62
25.66
14.20
28.98
28.16
71
12.16
Operating margin%
25.99
28.32
29.15
31.76
29.81
28.18
29.36
26.85
27.85
26.87
22.80
27.85
28.25
57
12.80
Net margin%
16.79
18.36
20.26
21.24
18.32
19.63
17.39
14.53
14.54
16.13
14.04
16.13
17.85
52
35.97
P/E ratio (avg)x
23.74
24.73
26.32
24.85
23.67
22.19
20.25
22.41
20.44
22.02
27.64
22.02
23.04
48
30.13
EV/EBITx
19.88
19.41
17.75
18.82
20.48
20.30
20.69
22.85
21.82
23.73
19.95
21.82
20.39
69
8.88
FCF yield (avg)%
28.38
25.59
26.12
25.32
24.74
26.76
24.27
25.86
23.54
25.07
24.08
25.07
25.45
69
6.91
FCF margin%
3.80
4.40
4.62
6.41
4.90
4.51
2.91
3.91
3.01
2.91
6.86
3.01
4.16
86
0.638
FCF / Net incomex
1.154
1.122
1.041
1.058
0.989
0.950
0.992
0.984
1.024
0.992
0.384
0.992
1.008
78
16.70
ROIC%
35.47
33.50
31.38
31.56
34.00
36.60
35.91
36.68
35.12
35.39
21.09
35.91
35.26
56
18.66
Return on equity%
13.44
15.26
15.60
14.99
15.32
17.09
19.37
18.94
16.12
16.63
2.15
17.09
15.86
37
14.95
Return on assets%
26.49
24.94
26.46
26.76
27.75
26.15
25.48
25.14
24.02
26.57
9.57
25.48
26.31
71
1.97
EPS€
3.07
3.41
3.30
3.50
3.96
3.76
3.43
3.67
3.70
3.52
2.18
(2.32%)
0.90%
—
4.65
EPS growth%
0.40
3.11
4.72
2.28
2.57
3.90
4.98
7.24
8.58
11.43
6.26
7.24
4.31
14
1.36
Bookvalue per sh€
1.42
1.57
1.75
1.61
1.51
1.73
1.70
1.95
1.95
1.96
0.84
5.31%
3.06%
—
1.22
FCF per share€
0.72
0.76
0.84
0.84
0.82
0.95
0.93
0.97
0.94
0.88
1.34
1.46%
2.48%
—
1.65
Dividend per sh€
0.56
0.63
0.64
0.69
0.75
0.79
0.87
0.99
1.04
1.09
1.04
7.86%
8.58%
—
4.45
Div yield (avg)%
15.90
13.85
11.04
13.45
12.73
9.74
9.17
6.79
4.14
1.69
7.83
6.79
10.39
34
2.14
Payout ratio%
18.87
20.81
19.85
16.98
14.13
15.78
17.70
15.46
15.52
13.97
11.72
15.52
16.38
74
1.071
Shares (diluted)M
0.953
0.899
0.885
0.972
0.892
0.915
0.889
0.883
0.831
0.761
1.064
(3.11%)
(2.01%)
45
2.28
Buyback yield%
1.54
1.80
4.54
2.82
1.65
2.98
3.00
3.71
6.22
5.09
4.88
3.71
2.99
33
1.301
D/E ratiox
0.686
0.792
0.771
0.902
1.015
1.073
1.212
1.350
1.567
1.569
1.472
1.350
1.044
88
0.145
Enterprise value€M
1.003
0.953
0.963
1.073
1.139
1.247
1.400
1.490
1.716
1.797
2.150
9.55%
6.55%
29
2.152
LT debt€M
3.656
4.205
4.205
4.825
4.790
4.838
5.479
5.138
5.866
6.849
0.643
7.41%
8.02%
34
Revenue
€3.788M
0.58%
1.00×
Cost of revenue
€2.480M
0.69%
1.01×
Operating expenses
€0.788M
0.64%
1.01×
Property and equipment
17.72%
Goodwill & intangibles
13.97%
Spread over hurdle
11.79%