7.153
Revenue€M
5.854
6.302
6.497
6.781
7.256
7.694
8.036
8.266
8.854
9.398
7.847
5.31%
5.47%
54
17.19
Revenue growth%
26.04
26.08
25.82
25.02
22.51
23.78
23.32
21.76
20.09
17.49
11.56
21.76
23.55
63
12.62
Gross margin%
28.82
31.46
33.84
31.78
32.10
34.60
33.15
31.37
32.55
35.00
26.88
33.15
32.33
82
24.19
Operating margin%
11.58
9.83
8.74
8.66
5.75
3.79
1.91
0.40
0.40
0.86
7.99
0.86
4.77
87
21.67
Net margin%
13.28
11.84
11.68
13.14
10.48
9.52
7.67
7.53
10.19
8.36
28.98
8.36
10.34
25
25.71
P/E ratio (avg)x
9.756
9.417
8.752
9.124
10.10
11.21
10.75
11.83
12.70
12.73
30.88
11.83
10.43
87
26.10
EV/EBITx
23.98
23.91
20.89
19.81
19.27
20.62
17.78
16.88
17.77
17.47
14.76
17.77
19.54
43
8.07
FCF yield (avg)%
13.60
11.93
12.07
10.56
11.68
11.87
13.69
13.06
11.55
12.01
23.23
12.01
11.97
10
25.93
FCF margin%
7.68
5.44
2.88
5.25
5.37
5.65
5.81
7.24
7.63
5.11
26.64
5.81
5.54
15
1.596
FCF / Net incomex
1.687
1.753
1.889
1.989
2.334
2.328
2.316
2.351
2.611
2.636
1.434
2.351
2.322
66
7.23
ROIC%
33.14
34.50
34.37
35.46
37.39
34.76
32.56
35.32
38.08
37.55
3.86
35.32
35.04
72
19.22
Return on equity%
9.67
10.85
9.99
10.71
10.89
11.14
8.93
10.46
10.49
12.52
21.15
10.49
10.60
23
12.71
Return on assets%
30.06
31.10
32.69
31.37
30.07
30.36
32.41
32.73
29.85
30.14
24.11
30.36
30.73
61
1.02
EPS€
3.10
3.39
3.25
2.97
3.16
3.56
3.27
3.62
3.92
4.22
1.11
5.94%
3.83%
—
13.10
EPS growth%
2.77
4.50
2.39
1.31
2.96
1.88
0.40
0.40
2.82
3.49
3.25
1.88
2.58
40
2.35
Bookvalue per sh€
0.93
0.99
1.07
1.02
1.00
0.89
0.82
0.84
0.79
0.78
0.55
(4.82%)
(1.26%)
—
2.25
FCF per share€
0.68
0.62
0.61
0.57
0.50
0.43
0.39
0.40
0.38
0.34
0.84
(7.64%)
(7.89%)
—
2.19
Dividend per sh€
1.33
1.50
1.63
1.77
1.80
1.98
2.14
2.41
2.79
2.73
1.61
8.76%
8.11%
—
26.07
Div yield (avg)%
22.37
22.83
21.05
22.25
20.08
19.26
19.52
18.27
17.81
16.12
7.75
18.27
19.80
29
19.72
Payout ratio%
8.62
6.38
4.40
1.98
1.61
0.47
2.93
3.53
1.61
3.39
2.63
2.93
3.16
82
3.072
Shares (diluted)M
4.494
4.724
5.613
5.924
6.994
7.014
7.344
8.458
10.09
12.03
3.117
11.45%
11.48%
95
23.57
Buyback yield%
2.90
3.75
0.77
0.57
0.40
0.68
0.40
1.74
1.09
0.40
8.91
0.68
0.73
71
0.330
D/E ratiox
0.259
0.303
0.328
0.394
0.473
0.531
0.604
0.587
0.580
0.641
1.559
0.587
0.502
36
2.565
Enterprise value€M
4.200
3.874
4.411
4.825
5.073
5.394
5.492
5.947
5.806
6.188
0.581
4.06%
4.25%
71
8.762
LT debt€M
5.770
5.234
5.595
5.090
5.420
5.326
5.533
4.864
4.612
4.523
3.762
(3.56%)
(1.55%)
11
Revenue
€9.398M
5.47%
1.00×
Cost of revenue
€4.949M
5.73%
1.03×
Operating expenses
€1.505M
5.25%
0.98×
Cash and investments
17.80%