5.794
Revenue€M
3.871
4.010
4.138
4.364
4.527
4.673
4.771
4.899
5.200
5.365
6.380
3.46%
3.64%
75
14.00
Revenue growth%
1.65
3.94
4.25
4.09
2.76
2.72
1.09
1.06
2.47
0.61
17.55
1.09
2.60
90
16.30
Gross margin%
20.86
18.58
18.55
18.06
19.59
20.26
17.55
18.24
18.19
19.13
29.55
18.24
18.57
93
10.12
Operating margin%
23.78
26.64
25.57
22.78
24.93
22.07
20.56
21.09
20.21
19.85
5.94
20.56
22.42
52
2.23
Net margin%
14.75
12.81
11.64
11.37
10.30
12.05
11.29
11.97
11.92
9.32
13.24
11.92
11.78
61
11.00
P/E ratio (avg)x
31.02
32.83
30.64
29.38
29.21
32.18
36.04
38.44
35.58
34.02
23.74
35.58
32.50
84
13.37
EV/EBITx
16.44
18.41
19.32
23.03
25.40
29.32
30.57
34.13
40.93
42.90
29.91
34.13
27.36
89
15.58
FCF yield (avg)%
27.08
25.60
27.69
28.65
30.82
30.50
30.45
28.31
30.47
31.51
14.46
30.47
29.55
18
7.02
FCF margin%
20.39
19.38
19.34
21.62
19.27
20.26
22.64
20.22
19.89
22.62
12.31
20.26
20.24
82
1.573
FCF / Net incomex
2.169
2.195
2.287
2.265
2.256
2.379
2.326
2.555
2.653
2.559
0.346
2.555
2.307
65
12.02
ROIC%
10.21
11.38
10.64
8.70
11.44
9.52
8.65
11.33
9.81
10.87
10.59
9.81
10.43
46
13.81
Return on equity%
9.72
9.75
12.27
12.32
14.10
15.43
15.07
13.50
11.93
9.34
15.53
13.50
12.29
28
13.79
Return on assets%
16.67
17.14
14.66
17.04
18.60
18.77
21.68
21.07
20.96
21.42
16.46
21.07
18.68
81
0.49
EPS€
1.21
1.37
1.54
1.67
1.68
1.83
1.95
2.27
2.29
2.20
0.53
5.54%
6.49%
—
8.99
EPS growth%
28.17
27.42
26.47
26.54
23.61
21.28
21.59
23.41
25.69
25.81
11.96
23.41
25.75
36
0.51
Bookvalue per sh€
0.13
0.13
0.12
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.71
(4.95%)
(6.55%)
—
0.44
FCF per share€
0.34
0.30
0.29
0.30
0.27
0.29
0.29
0.32
0.31
0.28
0.43
0.99%
(1.85%)
—
0.82
Dividend per sh€
0.17
0.19
0.19
0.19
0.20
0.21
0.23
0.24
0.23
0.26
0.60
5.43%
2.96%
—
20.27
Div yield (avg)%
22.34
22.05
19.81
20.92
23.17
21.51
23.07
25.27
22.91
20.22
13.96
22.91
22.20
89
8.97
Payout ratio%
16.10
15.05
17.32
18.64
20.59
18.93
20.51
21.90
20.70
22.66
24.76
20.70
19.72
53
8.659
Shares (diluted)M
8.729
7.761
7.542
7.434
7.805
6.584
6.777
6.145
5.736
5.593
8.358
(6.45%)
(3.64%)
36
14.86
Buyback yield%
22.29
20.32
20.58
20.48
18.77
20.83
18.01
19.05
20.26
18.66
22.59
19.05
20.29
93
0.838
D/E ratiox
1.010
0.953
0.842
0.769
0.710
0.711
0.705
0.702
0.616
0.641
1.240
0.702
0.710
83
2.148
Enterprise value€M
0.447
0.455
0.484
0.576
0.696
0.703
0.780
0.926
1.028
1.081
1.412
9.22%
9.63%
45
3.244
LT debt€M
5.650
5.351
5.617
5.802
5.216
5.135
4.617
4.070
4.448
4.284
5.993
(3.86%)
(2.57%)
59
Revenue
€5.365M
3.64%
1.00×
Cost of revenue
€2.768M
4.01%
1.04×
Operating expenses
€1.334M
3.46%
0.98×
Goodwill & intangibles
15.07%