2.494
Revenue€M
4.972
5.113
5.356
5.570
5.797
6.068
6.420
6.622
6.771
7.002
2.651
3.85%
3.65%
92
5.33
Revenue growth%
12.59
9.80
7.14
5.67
7.10
8.45
8.61
10.26
10.61
9.18
28.28
9.18
8.89
90
13.05
Gross margin%
9.24
10.53
9.27
10.50
10.07
10.33
12.00
10.54
9.52
11.02
11.68
10.54
10.41
37
16.67
Operating margin%
2.08
2.03
2.70
3.44
3.87
6.18
4.40
3.45
5.26
6.67
5.12
5.26
3.66
76
12.61
Net margin%
28.65
30.51
31.83
33.85
33.20
31.32
34.14
32.06
34.39
34.48
25.58
34.14
32.63
33
23.81
P/E ratio (avg)x
22.86
24.72
23.25
26.41
24.83
23.79
25.84
28.27
26.93
26.99
27.18
26.93
25.34
13
8.580
EV/EBITx
26.96
25.15
24.96
25.30
24.75
27.09
26.99
24.45
21.41
22.01
14.20
24.45
25.05
13
14.58
FCF yield (avg)%
12.68
13.65
16.37
16.05
15.01
15.93
14.42
11.92
9.39
8.01
17.18
11.92
14.04
55
17.53
FCF margin%
13.61
12.52
12.71
10.03
10.05
8.58
11.31
10.86
8.69
9.35
18.77
9.35
10.45
57
0.452
FCF / Net incomex
1.376
1.391
1.591
1.596
1.677
1.547
1.474
1.390
1.514
1.671
1.708
1.514
1.531
73
11.59
ROIC%
12.04
10.01
12.52
12.48
14.92
13.68
15.54
17.35
17.54
20.46
28.16
17.35
14.30
32
5.52
Return on equity%
6.06
8.19
10.41
10.48
11.60
10.79
13.63
15.97
15.58
15.66
20.71
15.58
11.20
84
7.93
Return on assets%
16.25
17.64
17.02
19.50
20.89
19.17
18.67
16.31
15.49
12.65
8.99
16.31
17.33
8
28.25
EPS€
44.94
46.23
50.48
53.92
55.43
59.00
64.06
73.62
74.74
75.45
30.97
6.36%
6.59%
—
2.74
EPS growth%
8.18
6.26
8.59
9.01
8.74
9.77
8.48
8.12
10.47
8.87
27.27
8.87
8.66
39
33.58
Bookvalue per sh€
33.49
38.55
43.85
48.59
47.81
57.10
62.25
73.73
79.81
84.48
5.72
12.06%
9.40%
—
32.19
FCF per share€
27.12
28.68
30.56
33.37
32.65
34.87
39.47
38.61
43.62
42.09
4.85
5.21%
5.26%
—
30.84
Dividend per sh€
7.76
6.82
6.84
6.59
6.64
6.13
5.56
5.93
6.23
5.92
23.53
(2.26%)
(2.09%)
—
25.69
Div yield (avg)%
20.97
22.00
19.57
17.92
17.76
20.56
22.90
21.44
19.13
16.68
7.42
20.56
20.06
22
7.54
Payout ratio%
21.44
20.70
21.67
24.22
22.02
20.17
19.66
16.92
14.71
15.92
5.62
16.92
20.43
89
0.073
Shares (diluted)M
0.107
0.110
0.115
0.121
0.115
0.119
0.118
0.134
0.129
0.135
0.073
3.28%
3.72%
39
28.84
Buyback yield%
8.89
9.42
6.94
7.82
8.36
5.56
5.94
7.34
9.36
10.56
29.67
7.34
8.09
56
0.783
D/E ratiox
2.026
2.058
2.237
2.505
2.683
2.886
3.218
3.198
3.621
4.166
0.934
3.218
2.785
73
2.372
Enterprise value€M
0.695
0.696
0.695
0.756
0.769
0.888
1.004
0.927
0.940
0.915
5.575
3.54%
3.44%
45
2.380
LT debt€M
6.232
7.161
7.011
7.300
8.650
9.031
9.306
9.308
8.940
10.01
0.518
2.97%
5.96%
78
Revenue
€7.002M
3.65%
1.00×
Cost of revenue
€4.129M
3.30%
0.97×
Operating expenses
€1.428M
4.14%
1.05×
Property and equipment
15.53%
Cash and investments
15.00%