0.967
Revenue€M
1.548
1.680
1.803
1.950
2.056
2.185
2.355
2.561
2.715
2.870
1.063
6.90%
7.16%
16
18.37
Revenue growth%
9.01
11.35
9.82
9.44
6.91
9.20
11.58
10.65
12.99
12.28
3.72
11.58
10.24
57
10.71
Gross margin%
28.61
29.35
28.21
29.99
31.50
33.86
34.45
33.48
30.81
30.13
5.13
33.48
30.47
75
8.49
Operating margin%
29.44
29.75
27.43
27.29
27.62
25.45
24.77
26.53
28.45
28.14
18.58
26.53
27.52
20
20.92
Net margin%
27.85
25.29
27.25
28.66
29.11
30.48
32.09
31.19
34.13
35.64
16.31
32.09
29.80
61
34.61
P/E ratio (avg)x
21.86
23.72
25.72
26.46
25.31
24.81
24.62
21.35
20.95
22.51
20.44
22.51
24.17
6
30.40
EV/EBITx
41.24
44.31
51.38
55.85
58.53
62.28
60.45
64.06
61.42
63.98
25.99
62.28
59.49
28
13.74
FCF yield (avg)%
8.61
5.64
3.14
3.38
2.29
0.40
0.40
0.40
1.19
2.52
12.39
0.40
2.40
82
16.95
FCF margin%
7.78
5.67
5.66
5.42
2.51
0.40
1.89
1.98
1.73
0.40
25.81
1.73
2.24
30
1.678
FCF / Net incomex
0.361
0.346
0.380
0.379
0.395
0.375
0.360
0.373
0.384
0.341
0.872
0.373
0.374
88
15.87
ROIC%
11.53
8.71
5.94
4.09
4.15
6.13
3.36
3.59
4.40
6.98
7.38
4.40
5.17
79
16.63
Return on equity%
26.62
24.37
24.39
26.76
25.70
25.08
25.83
27.98
27.07
27.19
25.23
27.07
26.22
7
24.51
Return on assets%
29.90
27.09
25.81
26.28
26.00
25.94
26.60
25.45
27.43
25.09
29.95
25.94
26.14
13
0.56
EPS€
0.92
0.95
1.02
1.00
0.90
0.91
0.97
1.10
1.19
1.34
0.58
8.24%
3.39%
—
10.71
EPS growth%
27.81
28.11
28.39
29.16
27.47
28.42
29.70
26.71
29.67
30.47
10.47
29.67
28.40
64
0.99
Bookvalue per sh€
0.47
0.47
0.45
0.44
0.47
0.44
0.43
0.47
0.44
0.42
1.05
(2.25%)
(1.64%)
—
1.36
FCF per share€
1.12
1.08
1.08
1.21
1.28
1.31
1.44
1.70
1.98
2.22
1.36
11.59%
8.03%
—
0.80
Dividend per sh€
1.61
1.81
1.81
1.68
1.82
2.09
2.30
2.49
2.60
2.61
1.37
7.47%
5.21%
—
22.24
Div yield (avg)%
16.52
16.24
17.47
18.68
21.22
23.01
21.82
23.03
23.23
21.49
28.06
23.01
21.35
40
12.40
Payout ratio%
25.20
24.12
22.59
23.37
25.46
26.05
28.79
26.44
26.51
26.47
3.31
26.47
25.76
40
1.179
Shares (diluted)M
1.054
0.973
0.904
0.986
0.864
0.799
0.822
0.740
0.770
0.696
1.179
(4.22%)
(4.00%)
14
21.01
Buyback yield%
8.69
9.37
11.93
11.22
11.83
9.26
11.68
12.86
13.08
14.36
21.26
12.86
11.76
84
1.109
D/E ratiox
0.803
0.795
0.943
1.107
1.096
1.199
1.290
1.310
1.507
1.736
0.360
1.310
1.153
58
1.305
Enterprise value€M
0.342
0.329
0.325
0.306
0.275
0.280
0.294
0.262
0.269
0.277
0.562
0.15%
(1.24%)
64
0.847
LT debt€M
2.129
2.217
2.369
2.620
2.491
2.255
2.139
2.312
2.300
2.243
1.625
(2.08%)
1.08%
28
Revenue
€2.870M
7.16%
1.00×
Cost of revenue
€1.663M
7.15%
1.00×
Operating expenses
€0.636M
7.21%
1.00×