8.010
Revenue€M
7.953
8.520
8.902
9.391
9.884
10.50
11.12
11.99
12.82
8.682
9.838
6.42%
6.16%
94
6.65
Revenue growth%
15.87
18.16
15.24
12.43
14.25
12.30
13.92
11.54
10.86
19.47
24.62
12.30
14.08
49
14.18
Gross margin%
24.04
26.18
23.46
20.99
20.03
17.60
15.82
13.96
13.28
20.04
20.86
15.82
20.51
68
3.32
Operating margin%
30.94
29.86
30.18
27.69
27.66
28.08
27.14
27.95
26.56
23.01
14.27
27.66
27.99
73
19.93
Net margin%
22.68
20.29
19.27
21.40
18.71
18.16
21.15
18.49
19.30
3.86
9.72
18.71
19.80
72
19.52
P/E ratio (avg)x
20.23
19.63
19.54
18.18
16.25
17.26
17.77
17.00
18.41
29.84
21.60
17.26
18.30
61
29.30
EV/EBITx
8.070
8.183
8.921
9.478
9.595
8.737
8.603
8.472
9.456
33.81
34.03
8.737
8.670
32
14.20
FCF yield (avg)%
1.37
0.40
0.45
0.40
0.40
3.05
5.51
4.21
4.98
28.91
18.81
4.21
0.91
65
19.93
FCF margin%
26.62
27.02
28.20
30.19
29.66
31.80
28.85
30.43
28.12
7.62
15.23
29.66
28.52
12
1.430
FCF / Net incomex
1.952
1.982
2.139
2.146
2.448
2.823
2.811
2.882
2.921
1.343
0.841
2.823
2.297
51
25.52
ROIC%
19.94
21.17
18.20
21.05
23.58
26.58
29.57
27.55
24.84
2.03
29.08
26.58
22.37
91
4.09
Return on equity%
6.08
7.41
4.56
3.17
5.51
5.08
4.96
3.31
6.25
26.67
17.70
5.08
5.30
11
11.88
Return on assets%
24.93
22.70
20.18
22.56
21.72
21.25
20.23
19.23
18.18
9.82
13.39
20.23
21.49
58
1.30
EPS€
2.34
2.70
2.58
2.64
2.93
2.73
2.74
2.79
2.82
1.43
1.52
1.35%
3.14%
—
11.72
EPS growth%
38.71
37.82
40.66
39.70
41.72
39.40
41.77
44.62
42.37
3.53
10.57
41.77
40.18
47
1.81
Bookvalue per sh€
1.57
1.60
1.60
1.49
1.62
1.58
1.68
1.73
1.60
1.27
0.74
1.40%
(0.53%)
—
2.13
FCF per share€
1.09
1.01
0.88
0.86
0.77
0.70
0.75
0.66
0.70
0.95
0.89
(4.04%)
(5.27%)
—
1.01
Dividend per sh€
4.21
4.11
3.97
4.27
4.35
4.57
5.02
5.85
7.03
0.33
0.58
10.46%
7.23%
—
21.09
Div yield (avg)%
15.13
17.61
16.36
14.24
13.93
12.44
11.26
11.67
9.48
12.88
7.56
11.67
13.79
36
27.27
Payout ratio%
3.15
3.26
2.26
0.50
0.40
0.40
0.40
0.40
2.87
26.62
13.46
0.40
1.38
49
1.873
Shares (diluted)M
3.577
4.099
4.789
5.488
5.359
6.056
7.094
7.003
7.780
1.868
1.781
7.23%
9.69%
66
24.70
Buyback yield%
14.60
17.14
16.36
19.15
17.67
18.12
15.95
14.01
12.22
16.64
20.79
15.95
16.16
20
1.200
D/E ratiox
0.741
0.751
0.798
0.905
0.969
1.059
1.138
1.208
1.234
1.119
0.456
1.138
0.937
46
12.71
Enterprise value€M
10.09
10.10
10.16
9.147
9.105
8.814
7.958
6.885
6.371
3.545
3.013
(6.98%)
(5.86%)
21
6.662
LT debt€M
7.971
8.284
7.576
7.644
8.124
8.227
9.289
9.902
10.37
14.13
13.19
6.28%
2.52%
40
Revenue
€12.82M
6.16%
1.00×
Cost of revenue
€8.323M
6.37%
1.02×
Operating expenses
€1.310M
5.21%
0.91×
Goodwill & intangibles
15.97%
Property and equipment
15.89%
Spread over hurdle
(1.57%)