2.064
Revenue€M
3.065
3.190
3.214
3.226
3.315
3.434
3.495
3.523
3.694
3.709
2.114
2.27%
2.36%
88
12.20
Revenue growth%
18.84
19.03
18.77
16.78
16.47
13.51
15.38
17.44
16.62
16.15
27.65
16.15
16.70
44
8.37
Gross margin%
6.01
8.15
10.47
13.18
15.49
18.37
19.86
21.51
24.49
25.73
18.32
21.51
16.93
51
20.56
Operating margin%
35.75
37.95
38.85
37.05
35.47
34.78
34.11
32.81
34.31
31.98
16.84
34.11
35.12
68
27.85
Net margin%
20.88
19.05
18.13
19.83
20.90
19.58
21.58
19.13
18.68
19.19
12.03
19.19
19.38
41
32.64
P/E ratio (avg)x
42.43
42.53
48.31
48.09
54.29
62.65
71.21
76.86
78.73
78.67
24.01
76.86
58.47
20
6.551
EV/EBITx
15.29
15.77
17.05
16.47
15.78
14.19
12.57
13.46
14.30
15.43
14.96
14.19
15.36
9
15.31
FCF yield (avg)%
16.30
14.24
13.95
14.09
12.17
10.71
10.25
13.21
16.16
13.39
22.01
13.21
13.67
66
14.31
FCF margin%
4.02
7.02
5.98
4.16
7.08
9.38
11.60
10.76
12.99
14.66
25.61
11.60
8.23
77
0.153
FCF / Net incomex
1.062
1.127
1.211
1.275
1.298
1.316
1.534
1.499
1.547
1.584
1.614
1.534
1.307
35
16.51
ROIC%
22.38
22.03
23.73
21.45
23.74
23.33
22.33
20.01
19.72
18.35
7.57
20.01
22.18
55
29.97
Return on equity%
10.99
8.46
11.20
10.70
8.75
6.55
8.45
6.04
5.77
8.24
21.13
6.55
8.45
94
9.60
Return on assets%
6.28
3.52
4.21
4.50
6.18
4.69
4.63
5.08
7.02
4.09
7.41
4.69
4.66
72
0.03
EPS€
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.03
4.60%
6.81%
—
2.77
EPS growth%
28.33
26.72
27.88
27.89
30.33
30.81
33.31
35.63
33.12
30.98
13.31
33.12
30.57
31
0.08
Bookvalue per sh€
0.10
0.11
0.12
0.12
0.12
0.14
0.14
0.16
0.19
0.20
0.02
9.95%
7.12%
—
0.05
FCF per share€
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.09
(0.73%)
(1.52%)
—
0.08
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.91%)
(1.64%)
—
28.13
Div yield (avg)%
29.39
28.42
27.01
24.58
21.81
21.86
19.02
17.84
17.99
17.35
15.86
17.99
21.83
29
21.05
Payout ratio%
13.92
11.35
9.12
9.85
9.38
6.94
5.88
8.13
6.11
7.98
16.56
6.94
8.63
74
25.22
Shares (diluted)M
24.03
21.72
21.87
21.87
23.14
22.66
22.83
24.61
23.46
25.44
25.41
1.91%
(0.07%)
77
13.91
Buyback yield%
23.57
23.66
23.36
21.87
22.84
25.82
27.85
30.25
29.99
28.30
18.54
28.30
24.74
25
1.270
D/E ratiox
2.009
2.101
2.130
2.557
2.550
3.019
2.937
3.217
3.798
4.430
1.299
3.217
2.747
29
0.986
Enterprise value€M
6.188
6.987
8.240
9.455
10.30
11.50
10.99
11.89
11.59
13.34
0.772
5.31%
8.53%
41
4.560
LT debt€M
5.095
5.355
6.022
6.753
7.112
7.101
7.845
7.785
8.184
7.963
3.094
2.29%
4.91%
59
Revenue
€3.709M
2.36%
1.00×
Cost of revenue
€2.166M
2.25%
0.99×
Operating expenses
€0.528M
1.75%
0.94×
Property and equipment
18.41%