0.948
Revenue€M
2.527
2.646
2.688
2.751
2.808
2.866
2.979
3.120
3.278
3.326
0.996
3.45%
3.23%
94
14.01
Revenue growth%
32.68
32.05
29.33
28.07
28.98
27.46
27.57
26.66
28.75
28.36
12.73
27.57
28.55
85
21.19
Gross margin%
23.77
23.53
22.45
24.49
22.80
21.05
23.07
23.54
22.89
21.53
18.23
22.89
22.98
25
16.18
Operating margin%
24.76
25.10
27.94
27.15
26.64
24.84
23.63
21.69
21.75
20.02
16.19
21.75
24.80
89
6.62
Net margin%
26.21
24.63
24.38
21.57
18.61
19.73
21.87
19.39
20.16
22.59
14.86
20.16
21.72
19
13.81
P/E ratio (avg)x
38.16
45.74
54.94
58.36
66.01
67.73
69.27
81.35
98.17
99.11
29.54
81.35
66.87
75
19.27
EV/EBITx
59.13
57.72
63.62
69.76
76.44
86.07
84.02
97.90
116.5
114.0
13.74
97.90
80.23
37
8.24
FCF yield (avg)%
25.01
27.32
28.52
30.60
28.48
26.79
25.18
22.38
23.91
23.70
5.21
23.91
25.98
11
3.17
FCF margin%
5.22
2.62
3.19
0.45
2.36
3.35
5.14
3.91
6.71
8.31
12.96
5.14
3.63
86
0.372
FCF / Net incomex
1.159
1.186
1.036
1.026
1.058
1.090
1.164
1.041
1.144
1.102
0.394
1.102
1.096
12
26.14
ROIC%
14.46
16.52
14.66
15.73
18.13
18.07
20.87
18.14
19.60
18.44
14.87
18.44
18.10
12
12.82
Return on equity%
23.98
24.73
22.51
21.82
20.48
22.42
20.99
19.78
19.90
19.84
14.67
19.90
21.40
73
5.04
Return on assets%
20.43
20.61
18.36
17.85
19.46
18.57
19.99
21.84
24.64
25.48
8.17
21.84
20.21
20
9.80
EPS€
8.76
8.02
7.16
7.27
6.41
6.27
6.55
6.00
6.08
6.31
10.63
(0.30%)
(2.94%)
—
21.06
EPS growth%
13.88
16.43
16.74
16.93
14.21
13.99
12.39
12.42
13.49
13.24
6.75
13.24
13.94
33
12.56
Bookvalue per sh€
8.26
9.35
9.99
10.07
11.34
10.74
12.41
13.29
13.66
14.74
15.19
5.38%
7.09%
—
9.51
FCF per share€
4.09
3.92
4.50
5.31
5.85
6.87
6.75
7.77
8.96
8.66
12.65
8.16%
7.26%
—
2.81
Dividend per sh€
7.32
7.94
8.03
8.50
8.07
8.37
8.91
8.62
7.61
7.29
5.39
(2.01%)
(0.91%)
—
16.36
Div yield (avg)%
7.82
6.69
6.46
8.37
9.60
11.85
10.95
11.98
12.82
11.63
2.71
11.85
10.27
64
10.89
Payout ratio%
1.59
3.68
5.47
6.82
7.20
7.91
6.66
6.02
5.48
4.93
22.91
6.02
5.75
49
0.127
Shares (diluted)M
0.138
0.129
0.132
0.131
0.127
0.120
0.106
0.107
0.102
0.097
0.126
(5.23%)
(3.61%)
67
15.12
Buyback yield%
15.56
15.45
15.67
13.24
13.01
10.34
10.68
11.02
13.95
15.51
8.48
11.02
13.59
69
0.506
D/E ratiox
2.515
2.814
2.808
2.916
3.362
3.338
3.505
3.747
4.235
4.701
1.492
3.747
3.350
83
1.848
Enterprise value€M
3.345
3.288
3.722
4.121
4.589
5.010
5.831
6.512
7.672
8.792
0.974
13.89%
10.21%
46
1.270
LT debt€M
3.256
3.287
3.841
4.302
4.943
5.456
6.121
5.845
6.154
6.004
1.095
3.96%
8.16%
54
Revenue
€3.326M
3.23%
1.00×
Cost of revenue
€1.536M
3.53%
1.03×
Operating expenses
€0.708M
2.76%
0.96×
Cash and investments
18.72%
Property and equipment
17.77%
Spread over hurdle
24.74%