0.381
Revenue€M
1.514
1.631
1.761
1.932
2.092
2.215
2.423
2.632
2.859
3.166
0.427
8.65%
8.64%
49
28.27
Revenue growth%
16.69
13.92
11.18
10.75
10.45
11.39
9.14
11.36
13.91
12.34
11.43
11.39
11.38
8
8.24
Gross margin%
8.56
5.80
2.87
2.28
2.75
1.08
3.89
6.68
5.44
3.39
28.82
3.89
3.64
8
6.26
Operating margin%
20.28
19.76
17.74
15.26
14.02
12.26
13.79
13.02
11.18
13.59
24.38
13.02
13.91
35
11.22
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.25
0.40
0.40
0.40
8.89
0.40
0.40
73
7.162
P/E ratio (avg)x
13.35
14.83
13.77
14.99
14.37
15.83
16.87
18.50
16.90
17.98
6.428
16.90
15.41
90
9.393
EV/EBITx
36.35
38.03
40.98
41.64
41.62
45.77
47.15
52.12
54.88
56.31
27.36
52.12
43.70
65
16.65
FCF yield (avg)%
24.64
22.99
22.64
22.19
22.99
21.34
23.07
20.22
18.55
20.60
11.30
20.60
22.42
69
4.37
FCF margin%
10.52
12.13
11.22
14.05
11.13
12.12
12.30
14.61
12.62
11.26
11.80
12.30
12.12
34
0.272
FCF / Net incomex
1.759
1.681
1.791
1.577
1.357
1.445
1.528
1.370
1.326
1.263
1.132
1.370
1.486
82
21.63
ROIC%
7.45
8.95
8.44
6.34
5.83
3.01
5.83
8.62
10.64
7.76
13.61
7.76
7.60
17
15.69
Return on equity%
20.87
20.13
20.84
18.46
15.61
13.10
10.89
13.43
12.96
11.22
9.87
12.96
14.52
25
7.88
Return on assets%
24.95
26.05
23.18
26.14
24.43
23.57
24.18
26.10
24.15
25.34
20.70
24.18
24.69
78
0.27
EPS€
0.42
0.41
0.45
0.53
0.60
0.66
0.78
0.93
0.92
0.94
0.28
9.20%
9.34%
—
12.69
EPS growth%
28.65
28.74
26.75
26.37
26.95
25.38
27.01
24.04
23.16
20.82
10.01
24.04
26.56
37
0.20
Bookvalue per sh€
0.52
0.53
0.61
0.66
0.67
0.68
0.79
0.93
0.95
1.06
0.08
9.61%
9.14%
—
0.19
FCF per share€
0.25
0.30
0.35
0.36
0.36
0.43
0.48
0.57
0.65
0.75
0.34
15.66%
13.70%
—
0.05
Dividend per sh€
0.27
0.29
0.29
0.28
0.29
0.32
0.30
0.29
0.30
0.31
0.16
1.00%
1.96%
—
8.51
Div yield (avg)%
26.33
24.34
25.00
25.37
26.77
26.94
26.59
28.29
27.56
25.40
12.84
26.94
26.46
56
17.15
Payout ratio%
24.46
26.35
24.52
26.78
26.50
27.73
29.56
28.66
26.89
25.71
18.05
27.73
26.64
51
4.412
Shares (diluted)M
5.134
5.631
5.985
5.339
5.052
5.194
4.598
4.097
4.223
4.125
4.397
(3.97%)
(1.30%)
40
16.95
Buyback yield%
31.58
33.90
31.89
28.91
26.36
27.39
27.92
25.13
23.77
24.70
22.82
25.13
27.65
65
0.104
D/E ratiox
0.813
0.807
0.823
0.826
0.819
0.898
0.936
1.008
1.007
1.040
1.660
1.007
0.862
59
2.946
Enterprise value€M
4.706
5.552
6.520
6.908
6.670
7.631
8.184
9.184
10.66
12.56
2.790
13.50%
11.80%
86
1.644
LT debt€M
0.209
0.228
0.257
0.242
0.274
0.254
0.257
0.280
0.258
0.289
2.287
1.10%
4.51%
8
Revenue
€3.166M
8.64%
1.00×
Cost of revenue
€2.216M
8.82%
1.02×
Operating expenses
€0.556M
8.15%
0.96×
Cash and investments
17.87%
Property and equipment
17.18%
Goodwill & intangibles
14.98%