2.376
Revenue€M
7.238
7.659
8.198
8.970
9.905
10.84
11.47
12.36
13.65
14.51
2.437
7.94%
7.98%
27
9.04
Revenue growth%
10.91
8.26
9.74
7.04
7.25
4.72
4.59
5.92
6.72
4.69
19.51
4.72
6.88
46
9.35
Gross margin%
18.18
19.53
18.85
15.89
18.53
19.41
21.82
21.67
22.64
23.54
24.16
21.82
19.47
11
24.73
Operating margin%
6.15
6.61
4.13
3.69
5.17
7.38
8.62
6.90
7.38
8.06
23.41
7.38
6.75
35
7.27
Net margin%
20.86
20.85
20.65
18.73
20.46
22.88
24.44
24.41
23.12
21.50
7.09
23.12
21.18
77
20.89
P/E ratio (avg)x
37.30
36.18
31.51
34.49
33.91
35.53
32.59
35.80
38.51
37.23
8.914
35.80
35.67
65
23.41
EV/EBITx
32.89
32.12
33.60
34.86
37.46
42.30
38.78
40.34
45.34
52.02
17.61
42.30
38.12
92
25.04
FCF yield (avg)%
11.16
11.63
12.87
12.14
9.25
10.87
13.26
12.79
12.47
11.29
28.55
12.47
11.88
50
25.25
FCF margin%
3.03
0.69
0.40
0.40
2.70
4.77
5.14
8.09
6.50
8.90
16.46
6.50
3.90
80
1.711
FCF / Net incomex
1.174
1.271
1.419
1.387
1.325
1.233
1.128
1.223
1.299
1.192
1.442
1.223
1.252
37
6.56
ROIC%
5.71
3.86
6.58
9.27
7.12
8.01
7.42
5.89
7.19
8.76
23.67
7.42
7.16
23
8.12
Return on equity%
20.45
21.97
24.21
22.79
21.23
20.99
21.88
22.63
25.24
27.47
16.56
22.63
22.30
72
11.84
Return on assets%
36.61
34.35
32.49
32.08
31.56
32.44
30.00
31.53
34.35
33.58
28.19
32.44
32.46
85
10.59
EPS€
22.49
22.38
25.18
27.07
28.93
31.26
34.69
33.10
38.68
43.37
11.27
8.44%
7.03%
—
16.62
EPS growth%
3.98
3.14
2.01
1.45
0.40
0.40
2.42
4.93
2.45
2.75
7.29
2.45
2.43
36
12.53
Bookvalue per sh€
7.34
7.48
8.44
8.51
8.86
8.50
8.68
8.40
7.77
8.75
15.44
(0.26%)
1.17%
—
5.47
FCF per share€
13.63
12.78
13.14
14.41
14.22
13.85
13.52
13.65
11.92
10.56
10.95
(5.78%)
(3.96%)
—
3.04
Dividend per sh€
14.20
12.48
12.89
11.59
10.32
9.49
10.02
10.58
9.23
9.22
7.63
(2.22%)
(5.17%)
—
3.16
Div yield (avg)%
8.46
8.27
9.89
11.17
11.40
10.33
11.38
11.07
13.67
15.79
19.79
11.38
11.12
20
29.49
Payout ratio%
8.69
10.95
13.07
15.63
17.54
16.33
14.55
16.53
17.95
17.03
22.38
16.53
15.98
61
0.278
Shares (diluted)M
0.213
0.207
0.191
0.185
0.176
0.179
0.191
0.169
0.159
0.140
0.270
(4.38%)
(3.74%)
95
15.49
Buyback yield%
16.29
18.09
20.24
17.57
17.03
19.96
21.80
23.68
22.38
24.48
16.99
22.38
20.10
18
0.669
D/E ratiox
0.391
0.409
0.394
0.392
0.446
0.446
0.416
0.379
0.393
0.394
1.400
0.394
0.394
31
0.923
Enterprise value€M
3.529
4.132
4.138
4.208
4.342
4.989
5.846
6.745
6.689
7.418
11.23
11.31%
9.21%
51
4.501
LT debt€M
12.69
12.18
13.76
14.28
14.35
15.70
16.38
19.26
19.78
19.69
10.95
6.54%
4.58%
16
Revenue
€14.51M
7.98%
1.00×
Cost of revenue
€7.787M
7.68%
0.97×
Operating expenses
€2.995M
8.47%
1.05×
Property and equipment
17.79%
Cash and investments
13.49%