2.681
Revenue€M
1.958
2.011
2.010
2.058
2.090
2.154
2.207
2.196
2.172
2.160
2.898
0.66%
1.25%
34
3.61
Revenue growth%
21.27
21.26
19.74
18.51
20.73
21.18
19.26
21.09
20.37
22.81
29.00
21.09
20.91
6
20.56
Gross margin%
19.87
19.38
16.71
17.12
15.91
18.29
18.41
20.52
22.57
21.87
17.16
20.52
18.89
69
24.73
Operating margin%
19.50
22.05
23.22
22.66
20.98
21.69
21.96
24.05
26.19
23.25
22.26
23.25
22.36
67
14.15
Net margin%
32.67
35.02
32.68
31.80
30.94
29.72
28.23
27.00
28.67
28.94
6.45
28.67
30.33
47
13.31
P/E ratio (avg)x
25.76
23.91
26.37
24.93
28.04
29.31
29.41
33.12
35.14
32.68
27.50
32.68
28.67
27
37.16
EV/EBITx
22.56
20.58
21.70
20.87
20.19
21.48
21.94
21.59
22.29
19.39
8.720
21.59
21.53
42
21.51
FCF yield (avg)%
18.67
18.91
18.48
17.29
15.03
17.01
14.97
17.60
17.45
18.81
3.15
17.45
17.53
50
6.57
FCF margin%
26.43
26.45
24.56
22.20
20.57
19.66
18.47
20.88
18.12
20.99
27.55
19.66
20.94
14
1.547
FCF / Net incomex
1.032
1.205
1.227
1.432
1.513
1.526
1.695
1.778
2.008
1.897
1.166
1.778
1.519
83
18.16
ROIC%
4.05
5.13
7.11
8.30
10.69
13.17
13.12
10.45
13.14
13.70
8.19
13.14
10.57
7
22.79
Return on equity%
29.83
29.52
28.23
29.80
26.97
28.45
26.19
27.74
24.79
22.12
9.91
26.19
27.98
82
17.85
Return on assets%
21.64
22.04
21.57
23.34
25.11
24.51
25.42
28.34
25.73
23.05
18.99
25.42
23.92
50
0.01
EPS€
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.01
2.32%
3.47%
—
17.85
EPS growth%
17.27
17.32
14.69
11.95
9.29
8.56
8.04
6.26
4.42
2.30
7.08
6.26
8.92
91
0.03
Bookvalue per sh€
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.06
0.06
0.02
6.70%
4.28%
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.99%
0.83%
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.49%
3.50%
—
7.30
Div yield (avg)%
24.54
25.50
25.53
24.34
24.70
27.46
30.42
31.40
31.08
31.42
28.51
31.08
26.50
94
23.25
Payout ratio%
7.81
9.42
11.98
13.93
11.56
13.74
11.94
13.48
14.90
13.58
24.61
13.58
12.73
60
59.35
Shares (diluted)M
73.67
85.55
86.31
91.12
93.29
105.0
110.1
116.9
114.8
123.3
59.66
5.74%
6.19%
89
8.00
Buyback yield%
25.18
24.76
26.34
28.82
31.47
32.05
35.01
36.68
39.66
37.95
17.23
36.68
31.76
87
0.953
D/E ratiox
0.738
0.782
0.817
0.858
0.913
1.040
1.081
1.061
1.028
1.017
1.776
1.040
0.965
83
2.865
Enterprise value€M
2.592
3.153
3.269
3.575
3.550
4.184
4.712
4.918
4.973
5.287
1.367
8.29%
9.09%
21
2.633
LT debt€M
0.760
0.806
0.922
0.932
1.032
0.969
1.106
1.221
1.307
1.395
1.221
6.21%
6.19%
69
Revenue
€2.160M
1.25%
1.00×
Cost of revenue
€1.025M
1.52%
1.03×
Operating expenses
€0.485M
0.94%
0.97×
Property and equipment
17.19%