6.419
Revenue€M
7.145
7.439
7.565
7.871
8.158
8.260
8.351
8.549
8.692
6.920
7.081
2.00%
2.44%
16
24.01
Revenue growth%
30.41
29.45
29.00
31.79
32.40
34.93
33.42
32.96
31.19
24.31
25.75
32.96
31.49
13
13.55
Gross margin%
21.28
23.33
26.12
26.11
26.59
24.63
23.50
23.31
20.39
6.70
12.34
23.50
23.41
7
20.51
Operating margin%
13.57
15.47
14.05
11.56
9.17
11.23
12.41
14.79
17.77
11.05
27.10
12.41
12.99
50
6.18
Net margin%
19.04
21.79
24.16
24.09
26.78
27.56
26.06
24.54
25.35
5.56
12.94
26.06
24.35
72
14.09
P/E ratio (avg)x
7.459
6.635
5.859
5.005
4.519
3.940
3.623
3.451
3.262
13.49
19.54
3.623
4.762
87
8.882
EV/EBITx
18.12
18.64
17.20
16.03
15.32
16.12
14.84
14.38
15.98
29.46
9.571
15.32
16.08
33
27.62
FCF yield (avg)%
16.99
16.93
14.60
14.50
15.88
17.72
19.33
21.24
19.13
11.75
7.12
19.13
17.35
35
7.77
FCF margin%
27.22
26.87
25.63
24.42
22.50
25.12
23.02
21.20
23.82
10.49
19.92
23.02
24.77
65
0.482
FCF / Net incomex
0.156
0.175
0.192
0.182
0.184
0.190
0.185
0.197
0.217
1.274
0.233
0.190
0.185
31
11.07
ROIC%
14.80
13.11
13.55
12.42
12.04
9.07
10.37
11.49
12.45
13.01
16.68
11.49
12.44
53
5.70
Return on equity%
10.12
10.65
10.89
12.65
15.00
15.30
16.59
18.43
19.03
6.96
29.41
16.59
13.83
35
11.86
Return on assets%
8.23
10.66
13.62
12.63
14.04
15.40
16.24
14.58
15.52
9.57
21.70
15.40
13.83
84
1.28
EPS€
1.85
2.05
2.01
2.19
2.41
2.28
2.60
2.74
2.61
1.40
1.44
3.52%
2.69%
—
16.29
EPS growth%
15.84
16.78
15.26
16.07
18.35
15.46
17.33
15.94
14.78
25.39
7.86
15.94
15.89
5
0.90
Bookvalue per sh€
0.21
0.18
0.19
0.17
0.18
0.18
0.18
0.17
0.16
0.47
1.27
(1.31%)
(4.71%)
—
1.08
FCF per share€
2.28
2.45
2.44
2.74
3.03
3.23
3.49
4.10
4.06
0.38
1.65
8.19%
7.31%
—
1.59
Dividend per sh€
0.45
0.42
0.45
0.39
0.40
0.39
0.37
0.33
0.35
0.33
1.57
(2.22%)
(2.97%)
—
5.06
Div yield (avg)%
27.88
27.05
27.65
25.53
24.94
25.20
28.00
26.61
29.41
28.89
29.76
26.61
26.83
40
5.79
Payout ratio%
3.05
5.94
6.54
9.52
9.95
8.93
9.22
7.89
10.18
15.43
28.29
9.22
8.41
42
6.081
Shares (diluted)M
4.786
4.337
4.583
5.106
4.744
4.888
4.647
4.318
4.501
6.166
6.045
(2.49%)
(2.01%)
51
18.03
Buyback yield%
1.94
3.65
3.30
5.21
4.15
4.94
3.83
3.37
1.77
8.56
6.00
3.83
3.51
21
0.905
D/E ratiox
1.492
1.461
1.519
1.535
1.393
1.499
1.591
1.736
1.544
0.743
1.228
1.544
1.509
24
3.343
Enterprise value€M
9.179
9.328
9.713
8.868
8.093
8.092
8.605
9.453
10.22
3.165
3.638
2.87%
1.54%
65
0.985
LT debt€M
2.278
2.174
2.121
2.163
2.395
2.323
2.343
2.582
2.824
8.110
3.977
5.47%
1.50%
83
Revenue
€8.692M
2.44%
1.00×
Cost of revenue
€6.084M
2.44%
1.00×
Operating expenses
€1.808M
2.46%
1.00×
Cash and investments
12.34%
Spread over hurdle
(3.26%)