1.115
Revenue€M
3.949
4.367
4.773
5.143
5.635
6.267
6.929
7.460
8.037
1.234
1.357
9.34%
9.11%
83
5.14
Revenue growth%
15.37
18.27
15.50
17.03
19.55
21.46
20.35
21.31
21.95
13.51
10.65
21.31
18.91
34
22.69
Gross margin%
7.39
9.40
6.59
5.62
4.83
6.13
5.57
5.09
4.27
27.04
20.89
5.09
5.88
87
26.59
Operating margin%
18.94
18.24
16.45
16.70
16.01
17.51
17.90
16.12
17.79
27.32
3.06
17.51
17.65
7
20.24
Net margin%
13.32
13.02
11.52
14.33
13.15
13.51
12.41
12.57
11.86
27.19
23.87
12.57
12.91
56
37.81
P/E ratio (avg)x
21.89
21.41
23.78
23.77
22.83
24.37
24.56
25.29
26.41
7.458
28.63
24.56
23.78
23
27.78
EV/EBITx
13.98
12.35
11.21
11.66
10.49
10.55
9.760
10.02
9.554
22.65
27.21
10.02
10.88
32
15.87
FCF yield (avg)%
9.87
10.26
10.33
11.14
10.67
8.68
5.97
4.71
5.35
13.30
21.53
5.97
10.06
21
7.75
FCF margin%
10.85
11.07
12.17
12.68
11.56
14.16
15.22
18.14
17.39
10.29
12.03
15.22
12.43
39
1.068
FCF / Net incomex
1.154
1.164
1.096
1.105
0.987
1.029
1.098
0.996
0.989
1.455
1.396
0.996
1.082
87
22.77
ROIC%
19.92
21.33
19.20
18.42
19.91
19.80
18.38
20.17
20.13
26.33
20.78
19.91
19.91
52
14.81
Return on equity%
24.14
23.24
23.63
23.85
25.97
27.36
30.08
29.52
29.02
21.04
7.04
29.02
25.25
80
9.50
Return on assets%
16.16
15.45
13.72
14.87
16.88
17.89
18.83
19.32
18.07
7.36
28.19
18.07
17.32
51
0.26
EPS€
0.63
0.67
0.66
0.67
0.71
0.79
0.92
0.90
1.03
0.27
0.31
8.89%
5.62%
—
17.50
EPS growth%
29.71
29.56
29.63
32.18
32.33
31.02
29.58
30.35
28.08
16.24
4.68
30.35
30.03
80
0.52
Bookvalue per sh€
0.46
0.46
0.49
0.49
0.52
0.46
0.41
0.41
0.40
0.08
0.14
(4.00%)
(1.06%)
—
0.50
FCF per share€
0.17
0.19
0.18
0.20
0.23
0.22
0.25
0.25
0.25
0.35
0.13
4.17%
4.93%
—
0.33
Dividend per sh€
0.15
0.15
0.15
0.14
0.13
0.14
0.15
0.17
0.17
0.52
0.51
3.59%
0.96%
—
17.24
Div yield (avg)%
27.32
26.43
23.91
26.24
28.47
30.84
27.87
29.45
26.72
22.50
19.52
28.47
27.60
18
2.04
Payout ratio%
13.18
15.70
14.06
14.17
13.34
13.80
12.16
10.16
9.34
18.72
16.14
12.16
13.54
95
11.73
Shares (diluted)M
10.58
10.99
10.59
10.13
10.74
11.66
11.23
12.18
13.28
11.76
11.60
5.56%
2.34%
73
22.17
Buyback yield%
9.76
7.46
8.63
5.80
7.73
5.55
3.81
4.41
1.83
26.25
22.57
4.41
6.63
31
1.558
D/E ratiox
1.351
1.317
1.481
1.427
1.557
1.494
1.443
1.363
1.312
0.521
1.438
1.443
1.395
45
2.891
Enterprise value€M
6.767
7.357
7.849
6.822
6.413
6.796
7.044
6.907
6.765
3.981
2.169
(0.17%)
1.09%
80
4.759
LT debt€M
5.969
7.226
8.258
9.483
10.97
10.88
11.53
11.45
11.15
4.477
7.659
3.28%
8.12%
63
Revenue
€8.037M
9.11%
1.00×
Cost of revenue
€3.699M
8.90%
0.98×
Operating expenses
€1.609M
9.38%
1.03×
Property and equipment
20.45%
Spread over hurdle
13.08%