7.169
Revenue€M
8.331
8.517
8.687
8.907
9.297
9.734
9.875
10.13
10.49
10.74
7.602
2.92%
2.83%
36
22.04
Revenue growth%
0.40
0.40
0.40
0.40
0.40
2.94
5.78
5.91
5.55
2.73
10.52
5.55
1.57
95
26.79
Gross margin%
6.14
4.56
5.77
8.76
6.57
6.85
9.46
7.00
5.48
3.74
10.31
6.85
6.36
46
11.41
Operating margin%
10.40
11.03
12.09
14.21
13.57
15.49
16.13
17.62
17.71
18.91
5.66
17.62
14.85
53
6.11
Net margin%
20.55
19.58
22.50
25.42
26.38
25.25
23.84
21.46
20.90
23.81
20.54
23.81
23.16
60
35.83
P/E ratio (avg)x
22.61
23.33
22.69
22.50
24.79
26.77
27.09
29.49
31.20
31.66
19.44
29.49
25.78
6
7.752
EV/EBITx
52.25
59.32
62.36
71.66
72.81
70.93
80.18
90.18
90.94
87.57
24.80
87.57
72.23
33
5.58
FCF yield (avg)%
20.08
19.72
19.20
19.64
18.44
16.46
17.81
17.12
16.38
14.68
21.76
16.46
18.13
60
29.63
FCF margin%
16.02
15.16
15.83
15.14
13.87
16.30
15.76
16.85
17.23
16.40
25.00
16.40
15.92
57
1.797
FCF / Net incomex
2.150
2.297
2.298
2.236
2.670
3.086
3.463
4.147
4.519
4.415
1.327
4.147
2.878
62
27.56
ROIC%
4.55
2.97
0.40
0.40
2.61
2.00
0.40
2.41
2.82
2.65
26.11
2.41
2.51
52
4.76
Return on equity%
23.52
24.55
26.59
24.00
22.68
20.60
17.93
20.82
22.87
21.53
28.25
20.82
22.77
45
21.70
Return on assets%
21.01
19.46
19.30
19.25
18.40
18.07
16.61
15.87
18.81
21.69
3.51
18.07
19.03
23
62.06
EPS€
60.56
62.37
70.47
76.57
72.74
69.94
74.45
82.47
95.88
94.52
67.09
5.38%
5.44%
—
22.27
EPS growth%
14.01
11.77
9.25
7.15
9.76
10.38
12.17
11.18
11.12
8.89
15.35
11.12
10.75
25
93.06
Bookvalue per sh€
131.49
134.96
121.51
126.40
137.46
124.70
137.72
134.23
145.61
146.63
117.12
1.30%
0.91%
—
183.84
FCF per share€
35.78
39.30
39.63
42.45
49.34
54.90
64.33
69.91
80.54
92.24
174.74
13.33%
10.54%
—
174.88
Dividend per sh€
253.47
283.98
261.94
268.90
250.43
225.03
228.75
218.83
228.12
209.29
26.48
(3.53%)
(0.70%)
—
16.89
Div yield (avg)%
0.40
2.94
1.88
4.67
6.39
8.42
10.59
10.68
12.07
11.55
9.41
10.68
7.40
50
14.27
Payout ratio%
21.66
22.45
24.70
22.75
25.18
23.54
24.49
24.07
22.72
20.39
27.94
23.54
23.14
85
0.027
Shares (diluted)M
0.044
0.048
0.049
0.056
0.064
0.065
0.078
0.078
0.083
0.099
0.027
9.00%
10.16%
88
23.17
Buyback yield%
10.76
10.97
12.68
12.42
10.06
11.26
10.19
8.01
5.46
3.31
4.08
8.01
10.47
16
0.202
D/E ratiox
0.950
0.893
0.934
0.988
1.023
1.030
1.075
1.087
0.939
0.806
0.163
1.030
0.969
40
9.061
Enterprise value€M
10.30
10.79
10.80
10.73
11.46
12.65
12.29
14.24
14.43
14.49
1.292
4.81%
4.98%
74
1.186
LT debt€M
5.240
5.121
4.846
4.791
4.419
4.664
4.501
4.269
4.304
4.652
6.227
1.04%
(1.92%)
54
Revenue
€10.74M
2.83%
1.00×
Cost of revenue
€7.329M
3.07%
1.02×
Operating expenses
€1.685M
2.08%
0.93×
Cash and investments
18.24%