0.576
Revenue€M
6.111
6.402
6.806
7.256
7.670
8.143
8.826
9.342
10.21
11.14
0.619
7.76%
6.74%
81
3.74
Revenue growth%
2.57
2.68
3.06
3.66
1.97
1.70
3.84
1.70
2.25
0.40
13.10
1.70
2.41
57
9.93
Gross margin%
23.19
22.09
24.25
23.18
22.42
22.29
22.92
25.41
25.44
25.62
17.40
25.41
23.18
78
18.64
Operating margin%
7.30
8.52
9.90
10.64
12.55
11.41
13.83
15.50
13.39
15.93
27.90
13.83
11.98
59
4.42
Net margin%
9.69
7.49
6.85
4.52
3.76
2.85
3.67
3.26
3.58
1.75
29.29
3.26
3.72
75
8.247
P/E ratio (avg)x
49.15
45.94
52.50
50.69
58.82
60.53
69.73
76.37
83.26
91.15
33.32
76.37
59.68
37
20.38
EV/EBITx
44.09
47.43
53.94
52.73
53.56
58.71
58.40
63.81
61.41
70.08
7.040
61.41
56.17
43
26.72
FCF yield (avg)%
11.77
14.21
12.93
10.21
12.56
13.88
12.90
11.93
9.47
7.84
2.53
11.93
12.25
95
2.34
FCF margin%
11.84
11.29
14.20
15.38
18.27
17.76
18.99
16.21
16.79
16.25
5.57
16.79
16.23
33
1.604
FCF / Net incomex
1.698
1.588
1.701
1.729
1.606
1.468
1.416
1.619
1.613
1.589
0.892
1.589
1.609
77
26.18
ROIC%
17.78
18.18
21.12
21.74
23.08
23.28
25.58
23.96
21.21
21.24
8.44
23.28
21.49
66
17.09
Return on equity%
10.82
9.88
10.47
11.19
9.95
7.33
9.24
10.14
12.73
12.33
12.70
10.14
10.30
57
3.98
Return on assets%
21.34
23.72
24.28
24.09
23.44
24.80
25.12
23.50
22.34
22.68
13.95
23.50
23.61
88
1.13
EPS€
1.95
2.14
2.50
2.75
2.98
3.19
3.18
3.23
3.22
3.36
1.25
2.39%
6.25%
—
6.14
EPS growth%
0.40
1.14
0.40
1.14
3.75
5.59
7.13
9.13
9.60
9.85
24.72
9.13
4.67
63
1.16
Bookvalue per sh€
2.46
2.60
2.73
2.66
2.90
3.14
3.35
3.24
3.07
3.00
1.67
0.70%
2.35%
—
1.45
FCF per share€
0.80
0.88
1.01
1.08
1.20
1.15
1.13
1.09
1.29
1.51
0.95
4.70%
6.17%
—
1.28
Dividend per sh€
0.69
0.75
0.86
0.95
1.08
1.08
1.00
0.94
0.98
0.92
1.27
(3.06%)
3.82%
—
10.93
Div yield (avg)%
1.95
3.43
2.66
1.88
4.64
4.52
4.51
4.10
4.54
2.68
2.73
4.51
3.77
54
24.91
Payout ratio%
27.45
26.52
24.61
26.70
24.01
21.79
22.18
22.43
22.74
25.10
29.46
22.43
24.31
75
1.971
Shares (diluted)M
2.376
2.313
2.144
2.078
2.333
2.487
2.799
3.162
3.525
3.262
1.992
6.93%
2.59%
58
3.92
Buyback yield%
17.44
17.34
19.53
19.53
19.36
21.64
19.35
17.51
15.82
13.58
25.26
17.51
18.43
29
1.116
D/E ratiox
0.973
1.057
1.038
0.961
0.873
0.932
0.909
0.855
0.777
0.709
1.753
0.855
0.920
79
2.410
Enterprise value€M
5.249
5.840
5.621
5.386
5.024
5.106
5.434
6.093
6.772
6.482
1.879
5.23%
2.60%
8
1.769
LT debt€M
7.551
8.072
8.202
8.638
8.451
9.516
10.82
10.56
11.60
12.66
3.895
8.42%
7.21%
74
Revenue
€11.14M
6.74%
1.00×
Cost of revenue
€6.437M
6.70%
1.00×
Operating expenses
€2.523M
6.72%
1.00×
Cash and investments
20.41%
Goodwill & intangibles
13.48%