2.843
Revenue€M
7.450
7.433
7.685
7.961
8.230
8.295
8.318
8.320
8.297
8.434
2.967
0.49%
1.17%
28
18.66
Revenue growth%
13.56
15.57
17.53
17.32
19.78
18.19
16.73
16.25
16.61
19.23
17.69
16.73
17.03
10
22.34
Gross margin%
7.21
10.09
10.82
10.81
13.07
11.30
10.70
11.72
12.44
12.42
20.42
11.72
11.06
55
2.31
Operating margin%
17.31
18.36
19.66
17.95
16.43
19.04
17.77
18.68
20.72
19.45
25.93
19.04
18.52
53
3.65
Net margin%
11.93
11.17
13.00
14.08
11.99
9.15
7.34
8.07
6.63
7.14
15.37
7.34
10.16
74
37.42
P/E ratio (avg)x
19.44
22.51
22.97
22.62
25.66
28.91
28.40
30.82
33.73
33.32
13.95
30.82
27.03
31
11.65
EV/EBITx
10.26
10.44
9.831
8.789
9.054
9.052
8.533
9.186
8.803
8.737
27.98
8.803
9.053
47
4.86
FCF yield (avg)%
14.16
13.27
15.53
13.62
12.18
13.83
16.72
15.01
15.04
16.05
23.62
15.04
14.59
64
7.80
FCF margin%
1.12
2.28
5.20
6.51
3.56
2.36
0.40
0.40
0.40
0.40
19.42
0.40
1.70
91
0.313
FCF / Net incomex
1.339
1.205
1.042
0.934
0.984
1.020
1.062
0.921
0.875
0.915
1.561
0.921
1.002
90
8.58
ROIC%
14.72
14.26
12.83
11.91
10.14
8.94
8.81
11.05
11.82
12.28
19.35
11.05
11.87
72
4.99
Return on equity%
8.29
5.43
6.39
9.35
11.30
9.24
11.92
11.04
9.62
10.53
8.69
10.53
9.48
72
8.08
Return on assets%
0.40
2.83
2.40
0.53
0.40
0.40
0.47
0.40
2.33
5.00
19.98
0.47
0.50
36
16.93
EPS€
6.54
5.76
5.27
4.86
4.49
4.31
4.65
5.02
4.78
4.58
17.96
0.39%
(3.51%)
—
16.27
EPS growth%
16.23
18.17
16.71
15.63
13.96
13.96
12.17
12.41
10.04
10.02
16.12
12.17
13.96
32
23.02
Bookvalue per sh€
36.86
39.47
37.32
41.60
39.99
38.50
35.92
33.28
36.45
37.12
18.58
(1.48%)
0.10%
—
18.06
FCF per share€
26.54
25.98
24.85
23.88
22.65
21.63
22.56
22.06
20.73
21.25
7.39
(1.27%)
(1.72%)
—
8.24
Dividend per sh€
36.14
36.19
36.78
35.72
33.13
30.39
28.23
28.26
26.55
29.90
28.52
(2.03%)
(1.32%)
—
5.48
Div yield (avg)%
23.17
25.14
25.31
25.16
23.88
23.90
24.59
25.01
23.93
21.78
7.78
23.93
24.26
13
9.64
Payout ratio%
20.02
21.59
22.81
23.75
21.35
23.04
21.20
22.43
24.79
22.82
3.37
22.82
22.62
78
0.133
Shares (diluted)M
0.211
0.243
0.231
0.238
0.237
0.236
0.248
0.249
0.288
0.271
0.134
2.73%
4.15%
70
19.83
Buyback yield%
1.39
0.40
0.40
3.03
1.14
0.74
0.40
0.40
0.40
2.52
10.45
0.40
0.57
82
0.661
D/E ratiox
0.836
0.765
0.680
0.629
0.642
0.557
0.582
0.585
0.577
0.554
1.267
0.577
0.607
61
8.757
Enterprise value€M
6.396
5.825
5.604
5.220
5.600
6.418
6.639
7.078
7.909
7.890
7.561
7.10%
1.44%
79
5.876
LT debt€M
2.414
2.599
2.924
2.815
3.190
3.116
3.375
3.636
3.978
4.356
8.418
6.43%
7.04%
83
Revenue
€8.434M
1.17%
1.00×
Cost of revenue
€5.904M
1.21%
1.00×
Operating expenses
€0.938M
1.04%
0.99×
Property and equipment
16.92%
Goodwill & intangibles
16.25%
Spread over hurdle
(0.76%)