0.178
Revenue€M
1.729
1.790
1.810
1.839
1.851
1.864
1.928
1.957
2.008
2.103
0.189
2.58%
2.23%
85
20.36
Revenue growth%
33.63
32.53
32.98
33.19
32.34
33.00
33.43
31.78
29.89
29.77
29.50
31.78
32.75
17
6.91
Gross margin%
25.76
25.37
26.36
23.79
24.71
22.74
20.50
22.33
20.09
22.64
4.47
22.33
23.27
94
23.73
Operating margin%
24.45
23.83
22.81
21.09
20.30
21.82
21.75
21.85
20.88
21.94
25.76
21.82
21.84
88
6.31
Net margin%
2.97
5.20
5.69
6.02
4.10
2.18
2.42
4.74
6.00
4.68
11.21
4.68
4.71
68
9.024
P/E ratio (avg)x
26.09
23.40
22.17
19.66
21.29
20.63
18.91
20.19
18.90
20.04
29.21
20.04
20.41
12
15.57
EV/EBITx
15.11
18.00
19.23
22.16
23.41
26.30
31.01
34.30
37.23
36.57
25.27
34.30
24.85
17
11.91
FCF yield (avg)%
18.78
17.46
19.42
18.66
18.90
16.80
17.63
17.51
17.65
19.64
11.90
17.63
18.15
80
24.66
FCF margin%
20.99
20.31
19.32
19.96
19.58
17.46
20.44
20.29
21.12
19.73
27.91
20.29
20.13
25
1.162
FCF / Net incomex
0.542
0.588
0.624
0.618
0.693
0.667
0.620
0.615
0.692
0.741
0.812
0.667
0.622
62
8.70
ROIC%
21.45
21.08
23.82
22.48
25.01
27.54
26.55
28.27
25.30
26.01
14.18
26.55
25.16
11
21.25
Return on equity%
25.70
24.71
24.94
23.15
21.16
18.71
19.43
20.35
20.35
19.03
26.15
19.43
20.76
86
25.82
Return on assets%
17.59
16.78
17.53
19.13
17.19
14.80
14.80
14.71
12.52
15.05
10.08
14.80
15.91
25
1.00
EPS€
0.94
1.01
1.07
1.13
1.17
1.17
1.21
1.42
1.44
1.45
1.12
4.42%
4.54%
—
20.19
EPS growth%
19.38
19.53
19.63
17.04
17.35
19.70
19.03
19.97
21.81
19.93
15.38
19.93
19.58
80
0.57
Bookvalue per sh€
0.70
0.62
0.56
0.60
0.66
0.62
0.69
0.69
0.66
0.62
0.68
(1.24%)
(1.82%)
—
0.50
FCF per share€
0.96
0.83
0.78
0.74
0.66
0.60
0.61
0.58
0.53
0.57
1.09
(2.68%)
(4.60%)
—
1.19
Dividend per sh€
0.76
0.86
0.84
0.80
0.90
0.88
0.89
0.86
0.89
0.83
0.78
(1.70%)
0.62%
—
22.86
Div yield (avg)%
24.79
25.21
23.94
22.68
22.78
20.96
21.94
20.86
19.29
17.83
15.04
20.86
22.31
33
17.45
Payout ratio%
18.85
21.13
21.76
21.56
21.87
24.20
23.40
24.30
21.33
21.58
10.12
23.40
21.67
47
1.214
Shares (diluted)M
1.521
1.760
1.928
2.233
2.475
2.619
2.626
2.715
2.542
2.680
1.254
1.60%
5.58%
13
20.03
Buyback yield%
27.01
24.45
26.39
25.90
27.15
29.76
32.40
32.40
31.25
33.25
12.63
32.40
28.46
77
0.600
D/E ratiox
0.303
0.292
0.277
0.287
0.314
0.302
0.288
0.272
0.281
0.296
0.734
0.288
0.290
13
2.209
Enterprise value€M
2.017
2.273
2.218
2.219
2.552
2.420
2.516
2.829
2.837
3.106
0.905
4.01%
5.02%
41
1.850
LT debt€M
2.067
2.263
2.350
2.358
2.572
2.351
2.461
2.772
3.147
3.039
2.490
3.40%
4.84%
9
Revenue
€2.103M
2.23%
1.00×
Cost of revenue
€1.468M
2.21%
1.00×
Operating expenses
€0.369M
1.71%
0.95×
Goodwill & intangibles
14.61%
Spread over hurdle
(1.66%)