3.141
Revenue€M
2.069
2.287
2.423
2.620
2.782
3.022
3.279
3.533
3.806
4.177
3.331
8.47%
8.00%
29
9.44
Revenue growth%
25.18
27.59
25.90
28.40
30.27
28.37
28.95
27.25
26.26
26.60
14.74
27.25
27.42
62
14.23
Gross margin%
8.86
10.93
9.13
8.38
7.51
8.13
8.60
8.52
11.12
11.41
28.13
8.60
8.73
16
14.95
Operating margin%
18.97
20.90
18.31
19.93
21.45
22.14
22.38
23.47
22.89
20.98
11.62
22.38
21.21
34
3.09
Net margin%
17.34
18.85
18.29
18.60
16.75
17.20
15.35
16.11
14.59
12.05
21.90
15.35
16.98
11
32.91
P/E ratio (avg)x
20.33
21.66
19.05
18.91
18.45
18.90
19.11
17.82
17.60
17.41
19.28
17.82
18.90
82
36.98
EV/EBITx
15.68
16.99
17.85
18.55
18.14
18.42
21.46
25.39
25.27
27.50
6.802
25.27
18.48
75
14.04
FCF yield (avg)%
18.94
21.49
23.02
25.83
27.72
27.48
25.74
26.17
23.69
22.32
23.32
25.74
24.72
46
3.06
FCF margin%
17.10
19.25
18.05
15.25
16.70
19.09
16.64
16.77
16.09
13.61
20.33
16.64
16.73
60
0.422
FCF / Net incomex
0.835
0.833
0.800
0.795
0.814
0.793
0.905
1.027
0.980
0.929
0.536
0.929
0.834
78
15.58
ROIC%
20.17
20.89
23.40
25.69
27.69
29.79
28.38
26.21
24.39
23.47
16.42
26.21
25.04
74
2.46
Return on equity%
6.30
5.02
5.98
7.41
6.31
3.81
3.35
2.10
4.25
4.30
19.06
3.81
4.66
81
22.49
Return on assets%
14.64
12.68
11.98
11.05
10.40
13.08
11.62
8.70
10.85
8.14
5.46
10.85
11.33
41
0.80
EPS€
0.61
0.59
0.59
0.67
0.68
0.75
0.75
0.69
0.62
0.59
0.83
(2.87%)
0.59%
—
25.41
EPS growth%
33.01
31.41
33.86
36.54
38.89
40.15
41.88
44.75
43.27
43.20
3.02
43.20
39.52
47
0.62
Bookvalue per sh€
1.11
1.08
1.25
1.39
1.58
1.60
1.57
1.50
1.49
1.52
0.19
(0.79%)
4.49%
—
0.15
FCF per share€
0.57
0.57
0.55
0.59
0.58
0.53
0.52
0.56
0.53
0.54
0.66
(1.48%)
(1.03%)
—
0.50
Dividend per sh€
0.60
0.64
0.64
0.65
0.60
0.56
0.55
0.54
0.55
0.60
0.24
(0.13%)
(1.40%)
—
9.30
Div yield (avg)%
28.98
27.26
28.00
26.14
28.34
26.15
23.42
23.42
24.12
24.18
4.50
24.12
26.14
15
17.41
Payout ratio%
16.23
16.46
17.76
17.45
19.78
20.74
20.29
19.67
20.08
20.31
24.26
20.29
19.72
40
4.266
Shares (diluted)M
5.300
6.040
5.792
6.141
7.116
7.152
6.886
7.822
7.648
7.316
4.290
0.56%
3.08%
43
10.60
Buyback yield%
25.21
23.83
22.94
24.13
23.87
23.69
23.77
23.09
25.42
23.86
11.60
23.77
23.85
68
1.027
D/E ratiox
1.840
2.050
2.217
2.313
2.703
2.579
2.871
3.214
3.489
3.676
1.057
3.214
2.641
16
2.651
Enterprise value€M
0.326
0.330
0.349
0.392
0.374
0.377
0.363
0.381
0.387
0.388
2.582
0.71%
0.76%
55
4.599
LT debt€M
4.236
4.214
4.169
4.718
4.520
5.129
5.923
6.551
6.238
5.822
3.508
5.19%
4.07%
66
Revenue
€4.177M
8.00%
1.00×
Cost of revenue
€2.865M
7.94%
0.99×
Operating expenses
€0.446M
7.37%
0.94×
Property and equipment
16.38%
Cash and investments
15.60%