1.119
Revenue€M
4.333
4.398
4.602
4.657
4.664
4.660
4.677
4.891
4.903
4.978
1.190
1.31%
1.67%
23
13.63
Revenue growth%
13.38
11.60
12.72
13.65
11.66
12.51
13.60
14.77
13.14
12.75
23.32
13.14
12.95
83
7.88
Gross margin%
29.23
31.58
31.63
30.33
28.40
28.23
26.90
27.34
26.64
27.37
5.52
27.34
28.32
88
20.59
Operating margin%
26.14
24.78
25.84
26.36
25.61
26.40
26.79
26.26
25.00
27.05
28.45
26.40
26.20
6
11.29
Net margin%
14.06
15.47
15.36
16.66
15.18
15.54
14.77
17.39
17.35
16.81
23.27
16.81
15.51
74
37.42
P/E ratio (avg)x
38.12
43.68
41.93
40.11
45.21
51.61
51.41
47.79
47.68
44.78
21.31
47.79
44.99
93
21.77
EV/EBITx
18.03
17.35
18.81
17.44
18.55
19.35
19.16
19.45
21.63
24.53
28.66
19.45
18.98
20
6.23
FCF yield (avg)%
20.36
20.18
18.73
20.39
17.98
17.41
16.08
16.71
15.28
14.20
7.05
16.08
17.70
60
22.55
FCF margin%
18.96
17.35
14.82
14.30
12.83
14.97
15.34
14.76
15.70
15.50
5.61
15.34
15.15
81
0.480
FCF / Net incomex
1.455
1.635
1.852
1.966
1.992
2.300
2.449
2.479
2.761
2.825
1.311
2.479
2.146
6
29.43
ROIC%
25.65
23.17
21.80
20.75
19.74
21.36
18.86
20.78
22.53
20.84
9.78
20.84
21.10
16
29.38
Return on equity%
0.40
2.01
4.19
5.94
6.01
3.98
3.60
0.97
1.75
0.40
7.87
1.75
2.81
16
7.18
Return on assets%
0.93
1.17
1.16
0.57
0.40
3.12
0.97
0.40
1.42
1.55
9.89
1.42
1.06
36
0.20
EPS€
1.04
0.95
0.90
0.81
0.73
0.73
0.75
0.65
0.64
0.65
0.23
(2.14%)
(4.68%)
—
13.28
EPS growth%
4.60
6.61
7.05
4.73
7.50
8.27
10.65
8.02
6.41
4.98
22.20
8.02
6.83
67
0.74
Bookvalue per sh€
0.27
0.25
0.24
0.23
0.23
0.22
0.23
0.25
0.24
0.24
1.00
0.52%
(1.48%)
—
0.94
FCF per share€
1.11
1.08
1.22
1.19
1.28
1.44
1.60
1.65
1.78
1.76
0.79
6.65%
5.13%
—
0.47
Dividend per sh€
1.02
1.08
1.05
1.02
1.05
1.05
1.14
1.36
1.61
1.73
0.61
10.37%
5.25%
—
23.46
Div yield (avg)%
0.40
1.24
0.40
0.40
0.40
0.40
0.40
2.58
0.40
1.63
14.18
0.40
0.40
87
6.75
Payout ratio%
8.40
10.71
9.50
8.39
7.35
9.64
10.06
7.87
10.53
11.37
10.80
10.06
9.57
84
3.767
Shares (diluted)M
2.485
2.596
2.422
2.504
2.589
2.318
2.590
2.543
2.689
2.737
3.713
1.12%
0.57%
14
10.66
Buyback yield%
26.10
25.09
27.97
30.52
32.62
31.79
33.86
34.31
31.59
29.04
5.81
31.79
31.05
32
0.869
D/E ratiox
1.326
1.396
1.558
1.529
1.604
1.629
1.807
1.865
1.969
2.071
1.458
1.865
1.617
85
5.404
Enterprise value€M
5.687
6.697
7.011
8.296
9.324
9.965
10.14
9.946
11.84
12.07
1.600
5.30%
8.49%
39
3.420
LT debt€M
0.893
0.975
0.891
0.966
0.948
0.987
0.977
1.049
1.078
0.971
4.000
0.47%
0.83%
31
Revenue
€4.978M
1.67%
1.00×
Cost of revenue
€2.970M
1.68%
1.00×
Operating expenses
€1.231M
1.62%
1.00×
Cash and investments
17.46%
Goodwill & intangibles
14.23%