1.203
Revenue€M
6.988
7.104
7.061
7.130
7.028
7.029
7.119
7.194
7.143
7.130
1.295
0.29%
0.25%
68
18.38
Revenue growth%
5.52
6.05
6.85
5.05
6.72
9.32
10.87
9.73
7.21
8.58
26.10
9.32
7.03
53
10.45
Gross margin%
13.76
12.53
14.25
12.60
11.05
10.29
8.53
8.80
10.66
10.64
2.28
10.29
10.85
11
2.62
Operating margin%
31.31
31.73
32.58
31.86
29.67
28.33
30.46
31.70
30.41
31.60
14.01
30.46
31.46
59
12.32
Net margin%
6.59
6.52
3.90
3.49
5.40
4.49
2.32
2.48
1.00
0.40
11.65
2.32
3.69
90
24.97
P/E ratio (avg)x
6.042
6.883
6.497
7.166
7.396
6.861
7.680
8.548
8.300
9.147
37.93
8.300
7.281
57
11.89
EV/EBITx
27.36
27.70
27.02
25.30
23.17
25.36
24.53
26.58
29.86
30.33
12.70
26.58
26.80
38
8.11
FCF yield (avg)%
27.07
27.76
25.00
26.22
24.86
27.39
26.73
26.38
26.52
25.18
17.57
26.52
26.45
22
24.56
FCF margin%
24.13
23.20
25.89
28.65
28.81
28.24
29.94
29.47
30.83
30.39
28.32
29.94
28.73
11
1.732
FCF / Net incomex
1.170
1.100
1.121
1.177
1.280
1.197
1.315
1.513
1.685
1.966
0.250
1.513
1.239
9
23.53
ROIC%
2.83
0.66
0.40
2.46
1.64
0.40
0.40
0.40
0.40
0.40
19.32
0.40
0.40
56
23.11
Return on equity%
15.25
17.30
15.41
12.71
10.96
10.63
8.73
11.15
12.25
13.07
25.02
11.15
12.48
91
29.54
Return on assets%
18.51
21.51
19.46
17.66
16.15
14.80
13.90
12.61
11.54
9.41
2.49
12.61
15.48
89
0.17
EPS€
0.70
0.77
0.92
0.92
1.10
1.19
1.26
1.25
1.31
1.31
0.19
3.65%
8.44%
—
4.67
EPS growth%
6.75
4.55
6.06
8.61
10.47
10.27
7.86
7.73
9.93
9.72
4.34
9.72
8.23
88
0.27
Bookvalue per sh€
0.30
0.28
0.25
0.27
0.28
0.30
0.27
0.24
0.23
0.21
0.44
(6.27%)
(4.23%)
—
0.48
FCF per share€
0.37
0.38
0.39
0.38
0.39
0.40
0.43
0.40
0.42
0.45
0.12
3.25%
0.94%
—
0.33
Dividend per sh€
0.28
0.30
0.29
0.33
0.31
0.36
0.37
0.38
0.45
0.46
0.13
8.19%
4.95%
—
14.79
Div yield (avg)%
17.78
18.06
18.10
20.77
18.45
19.35
20.53
19.73
19.52
18.40
25.68
19.52
18.90
88
20.85
Payout ratio%
27.48
30.42
28.64
28.94
29.84
30.45
31.37
30.04
30.94
33.55
3.00
30.94
30.23
47
10.92
Shares (diluted)M
10.04
8.908
9.386
10.23
10.97
11.17
10.22
10.42
9.164
9.665
11.12
(2.50%)
0.11%
82
10.18
Buyback yield%
15.83
16.90
16.63
17.33
16.87
13.92
14.73
12.00
13.24
15.96
12.14
13.92
15.89
70
0.108
D/E ratiox
0.883
0.863
0.929
0.873
0.930
0.845
0.889
0.910
0.945
0.949
0.807
0.910
0.900
37
5.687
Enterprise value€M
5.235
5.569
6.345
6.248
7.204
7.344
7.187
8.312
9.886
10.44
1.537
7.70%
9.08%
45
0.531
LT debt€M
1.695
1.808
1.951
2.023
2.280
2.614
2.595
2.865
2.660
2.623
1.369
2.84%
4.48%
17
Revenue
€7.130M
0.25%
1.00×
Cost of revenue
€4.901M
0.08%
0.98×
Operating expenses
€1.177M
1.26%
1.10×
Goodwill & intangibles
16.64%