6.661
Revenue€M
7.214
7.409
7.502
7.614
7.572
7.736
7.977
7.884
7.924
7.829
7.396
0.67%
1.10%
83
6.06
Revenue growth%
22.73
19.85
20.47
21.94
22.07
21.18
22.71
25.65
24.52
21.54
23.22
22.71
22.01
86
3.27
Gross margin%
14.45
15.39
17.69
17.94
16.90
14.17
15.99
13.07
11.36
12.45
4.99
13.07
14.92
89
22.38
Operating margin%
23.63
21.06
21.41
20.71
19.87
21.53
21.25
18.89
17.91
15.64
4.50
18.89
20.88
30
2.64
Net margin%
18.89
17.74
15.71
18.67
17.10
17.43
15.57
12.59
10.36
8.99
26.30
12.59
16.41
18
32.00
P/E ratio (avg)x
54.25
63.51
66.05
66.06
66.25
77.16
89.41
99.81
97.63
99.91
9.704
97.63
71.71
33
23.44
EV/EBITx
25.73
26.94
27.12
27.03
30.01
28.19
28.24
29.51
32.42
35.01
19.21
29.51
28.21
21
27.28
FCF yield (avg)%
21.16
22.34
24.03
24.32
25.39
25.40
26.58
25.89
25.92
27.16
12.96
25.92
25.39
9
11.85
FCF margin%
21.34
22.01
20.65
18.17
18.44
16.42
17.37
16.21
14.22
16.97
2.39
16.42
17.77
69
0.198
FCF / Net incomex
1.121
0.982
0.929
0.953
0.860
0.796
0.879
0.865
0.825
0.738
0.708
0.825
0.872
93
6.43
ROIC%
24.02
26.02
25.91
27.85
25.50
25.65
24.58
24.33
21.34
19.55
11.78
24.33
25.04
55
26.25
Return on equity%
18.15
19.71
20.74
22.74
25.64
23.96
26.48
27.91
26.92
26.65
9.03
26.65
24.80
34
20.82
Return on assets%
3.44
2.00
2.10
1.86
3.00
0.40
1.01
0.70
0.40
0.40
12.11
0.40
1.43
44
0.23
EPS€
0.43
0.47
0.52
0.61
0.63
0.66
0.71
0.83
1.00
1.17
0.25
13.01%
10.93%
—
9.95
EPS growth%
23.38
21.03
22.36
20.59
17.83
20.30
20.21
21.29
22.10
23.89
19.25
21.29
21.16
79
0.11
Bookvalue per sh€
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.08
0.09
0.08
0.20
(3.21%)
(2.80%)
—
0.31
FCF per share€
0.35
0.39
0.44
0.49
0.54
0.64
0.77
0.89
1.00
1.04
0.13
13.94%
13.04%
—
0.10
Dividend per sh€
0.20
0.19
0.19
0.19
0.17
0.19
0.17
0.18
0.17
0.16
0.10
(1.83%)
(1.34%)
—
10.78
Div yield (avg)%
5.90
7.26
7.51
6.64
9.42
6.62
7.07
7.41
6.90
5.38
8.30
6.90
6.98
64
7.84
Payout ratio%
0.42
0.40
3.10
4.20
3.03
1.69
0.40
2.96
0.86
1.79
5.21
1.69
1.74
12
11.74
Shares (diluted)M
10.68
11.58
10.57
10.21
8.954
9.310
9.892
8.463
8.187
8.117
11.37
(1.94%)
(3.61%)
62
26.89
Buyback yield%
15.91
18.57
19.96
20.30
17.49
16.78
18.45
16.89
14.16
12.16
6.42
16.78
17.19
60
1.747
D/E ratiox
2.337
2.429
2.435
2.306
2.489
2.838
2.612
2.790
2.992
2.958
0.295
2.838
2.551
35
0.534
Enterprise value€M
3.964
4.037
4.035
4.727
4.807
5.160
4.900
5.619
6.484
6.968
6.480
7.71%
6.96%
20
8.005
LT debt€M
4.491
4.547
4.303
4.185
4.545
4.730
4.098
3.976
4.196
4.242
7.550
(1.37%)
(1.07%)
9
Revenue
€7.829M
1.10%
1.00×
Cost of revenue
€4.490M
1.00%
0.99×
Operating expenses
€1.815M
0.94%
0.98×
Cash and investments
17.12%
Property and equipment
16.20%
Spread over hurdle
(1.42%)