1.217
Revenue€M
2.958
3.245
3.478
3.806
4.141
4.404
4.752
5.248
5.668
6.254
1.245
8.59%
8.65%
11
14.59
Revenue growth%
4.83
3.53
2.52
0.40
0.40
1.18
1.11
0.40
2.91
2.93
17.16
1.18
1.85
92
15.11
Gross margin%
13.17
15.35
15.56
16.98
15.55
13.83
16.77
14.62
14.60
16.94
13.50
14.62
15.45
83
4.08
Operating margin%
21.40
21.11
19.66
22.18
21.85
21.71
23.49
24.48
21.64
22.48
13.82
22.48
21.78
86
16.20
Net margin%
18.50
21.29
21.91
20.26
22.99
24.27
22.91
20.40
21.25
23.96
17.55
22.91
21.60
71
19.67
P/E ratio (avg)x
36.15
38.01
36.45
39.04
40.20
41.67
41.49
38.57
42.47
41.09
17.79
41.49
39.62
77
17.57
EV/EBITx
39.65
46.00
54.79
53.10
56.69
54.61
64.16
75.27
89.91
101.4
12.63
75.27
55.74
86
2.62
FCF yield (avg)%
0.40
0.40
3.32
3.67
1.70
0.68
2.75
5.31
7.76
8.95
3.99
5.31
3.04
7
8.80
FCF margin%
33.06
34.78
34.86
34.86
37.85
35.82
37.65
38.77
38.59
37.91
5.95
37.91
36.73
62
1.605
FCF / Net incomex
1.029
0.923
0.917
0.962
0.914
0.827
0.771
0.831
0.734
0.760
1.785
0.771
0.872
30
21.08
ROIC%
17.73
18.58
17.37
16.21
14.27
12.18
14.14
11.94
14.36
17.21
18.58
14.14
15.29
19
15.58
Return on equity%
12.79
10.51
7.53
7.70
9.60
7.97
5.59
3.51
1.05
3.29
19.73
3.51
7.62
36
10.32
Return on assets%
3.16
2.01
4.84
6.76
9.03
6.16
3.60
5.81
6.50
6.70
4.38
6.16
5.99
28
1.34
EPS€
3.13
2.93
2.89
2.68
3.06
2.89
2.71
3.09
2.97
3.15
1.49
0.60%
(0.43%)
—
4.59
EPS growth%
22.67
20.26
19.58
18.98
16.77
18.73
19.80
17.42
17.60
19.28
20.00
18.73
19.13
86
1.11
Bookvalue per sh€
1.49
1.35
1.49
1.64
1.68
1.58
1.64
1.66
1.47
1.63
0.67
(0.67%)
(0.06%)
—
1.21
FCF per share€
2.66
2.90
3.07
2.99
3.09
2.82
2.58
2.55
2.49
2.37
2.19
(5.13%)
(0.63%)
—
1.37
Dividend per sh€
3.40
3.58
4.23
4.34
4.85
5.66
6.28
6.04
6.03
7.13
0.48
8.02%
9.04%
—
10.53
Div yield (avg)%
8.78
7.62
9.28
8.02
9.94
7.10
7.80
5.62
5.74
5.09
2.01
5.74
7.71
19
16.89
Payout ratio%
17.04
17.80
17.08
18.26
19.55
20.34
22.10
21.70
21.08
22.44
9.29
21.70
19.94
93
1.226
Shares (diluted)M
1.393
1.568
1.630
1.586
1.549
1.554
1.456
1.354
1.427
1.551
1.233
0.02%
1.07%
92
8.79
Buyback yield%
11.68
12.26
9.89
10.97
9.98
11.23
13.45
12.94
14.77
13.53
14.58
13.45
11.97
75
0.586
D/E ratiox
0.762
0.742
0.764
0.881
0.831
0.786
0.865
0.947
1.094
1.034
0.957
0.947
0.848
59
1.358
Enterprise value€M
4.723
5.158
5.509
6.299
7.475
7.717
9.023
9.068
9.798
10.35
4.631
6.73%
9.99%
31
2.954
LT debt€M
2.971
3.459
3.602
4.172
4.257
4.141
4.387
4.570
4.531
4.836
0.281
2.58%
5.96%
68
Revenue
€6.254M
8.65%
1.00×
Cost of revenue
€3.937M
8.40%
0.98×
Operating expenses
€0.824M
9.05%
1.04×
Property and equipment
16.49%
Return on capital
115.68%
Spread over hurdle
109.76%