0.728
Revenue€M
0.576
0.594
0.614
0.634
0.642
0.658
0.672
0.692
0.704
0.734
0.755
2.71%
2.80%
82
11.61
Revenue growth%
18.60
17.90
17.75
20.54
20.36
19.80
19.54
17.10
16.95
19.05
6.42
19.05
18.83
35
14.46
Gross margin%
5.74
3.89
2.08
4.12
4.33
4.61
1.85
2.22
2.47
2.97
9.77
2.47
3.43
80
26.43
Operating margin%
27.51
24.62
22.59
19.92
19.77
16.96
16.13
16.23
15.15
16.87
27.42
16.23
18.36
60
24.40
Net margin%
16.73
18.46
19.21
20.40
19.16
18.00
18.64
16.28
17.32
15.84
6.80
17.32
18.23
9
28.46
P/E ratio (avg)x
10.06
9.241
10.16
9.206
9.233
9.474
9.609
10.57
11.04
10.32
11.97
10.32
9.833
61
7.443
EV/EBITx
18.17
18.23
19.34
19.84
22.18
23.77
27.70
28.99
34.92
39.16
29.54
28.99
22.98
87
9.24
FCF yield (avg)%
17.09
19.12
20.38
22.55
22.21
22.69
24.95
25.68
23.38
23.11
13.99
23.38
22.62
60
11.58
FCF margin%
10.28
11.26
11.90
10.14
8.61
6.10
3.30
1.52
2.72
4.24
25.93
3.30
7.35
93
1.010
FCF / Net incomex
0.770
0.786
0.862
0.832
0.924
0.886
0.900
1.056
1.140
1.303
0.280
1.056
0.893
8
7.46
ROIC%
14.85
14.67
17.19
14.97
12.63
9.83
8.56
9.60
11.29
10.17
7.99
9.83
11.96
51
22.91
Return on equity%
23.22
23.83
22.20
22.33
23.18
22.37
19.74
16.83
19.03
16.91
4.04
19.03
22.27
26
23.72
Return on assets%
23.76
23.69
21.60
23.32
25.84
25.10
25.19
24.99
25.94
23.42
12.65
25.10
24.37
91
2.55
EPS€
0.78
0.76
0.80
0.81
0.86
0.96
0.97
0.92
0.92
0.92
2.84
1.49%
1.95%
—
13.90
EPS growth%
9.23
7.28
7.05
9.94
6.98
8.61
10.22
10.75
10.58
12.98
8.97
10.58
9.58
6
2.31
Bookvalue per sh€
0.53
0.55
0.57
0.65
0.67
0.64
0.63
0.66
0.63
0.66
2.10
(0.30%)
1.96%
—
0.66
FCF per share€
1.84
2.06
2.04
2.24
2.16
2.53
2.58
2.62
2.65
2.61
1.07
3.87%
3.35%
—
1.61
Dividend per sh€
1.60
1.54
1.64
1.68
1.70
1.61
1.77
1.92
2.18
2.46
1.76
7.61%
4.76%
—
25.09
Div yield (avg)%
18.57
18.94
16.62
16.49
13.81
15.91
16.16
14.24
14.09
14.62
23.13
14.62
16.03
64
12.58
Payout ratio%
21.19
19.46
19.67
21.46
20.69
18.74
21.33
22.11
20.87
18.40
12.87
20.87
20.78
81
0.510
Shares (diluted)M
0.491
0.536
0.552
0.539
0.546
0.537
0.540
0.492
0.458
0.481
0.494
(2.49%)
0.73%
22
26.32
Buyback yield%
27.77
28.51
26.27
24.55
22.10
23.78
25.98
27.48
25.66
22.90
6.71
25.66
25.82
89
0.954
D/E ratiox
0.720
0.749
0.769
0.847
0.968
1.129
1.149
1.381
1.336
1.495
0.964
1.336
1.049
93
0.833
Enterprise value€M
0.063
0.063
0.062
0.060
0.059
0.065
0.064
0.060
0.066
0.070
0.741
3.79%
0.56%
40
0.424
LT debt€M
0.451
0.394
0.334
0.325
0.283
0.253
0.246
0.236
0.225
0.205
0.883
(6.32%)
(8.99%)
28
Revenue
€0.734M
2.80%
1.00×
Cost of revenue
€0.363M
2.62%
0.98×
Operating expenses
€0.130M
3.48%
1.07×
Goodwill & intangibles
17.43%
Cash and investments
15.81%
Spread over hurdle
10.09%