1.526
Revenue€M
4.335
4.666
5.130
5.511
5.912
6.374
6.963
7.547
8.264
8.851
1.560
8.40%
8.13%
10
5.21
Revenue growth%
24.68
24.06
23.08
21.61
24.51
22.79
25.44
27.02
27.51
28.71
8.06
27.02
24.59
83
22.15
Gross margin%
6.78
9.14
7.47
8.17
8.51
5.74
5.32
3.76
2.60
4.79
28.64
4.79
6.26
10
2.35
Operating margin%
3.64
1.91
2.80
1.27
4.02
5.10
4.81
2.96
3.53
3.00
14.71
3.53
3.26
9
25.88
Net margin%
24.34
22.23
23.47
23.91
23.64
22.26
20.09
18.52
16.13
18.66
9.98
18.66
22.25
53
31.22
P/E ratio (avg)x
10.09
10.48
9.991
9.347
8.827
7.744
6.816
7.000
7.655
7.313
32.61
7.313
8.286
55
21.52
EV/EBITx
5.253
5.229
4.802
4.197
4.142
4.190
4.117
4.375
4.661
4.442
13.43
4.375
4.408
71
6.92
FCF yield (avg)%
28.85
28.23
25.35
28.04
28.54
28.34
30.32
30.95
32.99
34.23
24.04
30.95
28.69
69
11.18
FCF margin%
31.79
30.79
32.08
31.05
30.18
30.91
32.57
32.65
35.10
33.25
25.04
32.65
31.94
60
1.273
FCF / Net incomex
0.613
0.611
0.634
0.584
0.524
0.533
0.584
0.599
0.530
0.578
1.556
0.578
0.584
73
26.54
ROIC%
19.21
19.70
21.59
22.02
24.69
22.04
21.76
21.24
23.35
21.62
9.28
21.76
21.69
58
26.24
Return on equity%
27.91
29.50
31.06
32.78
33.26
31.87
32.00
29.41
31.16
33.23
22.91
31.87
31.52
23
2.12
Return on assets%
21.35
20.98
20.58
19.08
18.66
19.51
19.01
16.97
14.79
14.32
25.45
16.97
19.04
92
0.12
EPS€
0.71
0.74
0.85
0.91
0.94
0.98
1.05
1.19
1.29
1.37
0.14
7.80%
7.80%
—
10.32
EPS growth%
1.68
0.40
3.02
2.91
4.85
3.09
5.47
3.46
2.39
3.44
3.89
3.44
3.06
52
0.29
Bookvalue per sh€
0.42
0.42
0.46
0.49
0.57
0.54
0.53
0.52
0.53
0.52
0.37
(1.76%)
2.99%
—
0.30
FCF per share€
0.40
0.39
0.34
0.36
0.38
0.35
0.34
0.36
0.39
0.38
0.22
(0.06%)
(0.78%)
—
0.42
Dividend per sh€
0.50
0.51
0.51
0.47
0.46
0.47
0.46
0.46
0.52
0.51
0.25
2.21%
(0.83%)
—
26.87
Div yield (avg)%
3.75
6.63
9.39
8.43
9.75
8.07
7.42
8.13
6.32
5.25
13.74
7.42
7.74
44
18.22
Payout ratio%
25.17
22.22
21.68
20.79
20.77
22.85
24.88
26.35
25.35
26.50
14.21
25.35
23.86
81
12.17
Shares (diluted)M
17.91
17.51
17.18
17.21
17.73
19.40
22.49
26.56
27.19
30.52
12.21
11.47%
5.69%
93
17.02
Buyback yield%
22.40
25.09
26.75
27.08
29.72
27.93
25.40
27.72
28.97
30.52
23.36
27.93
27.40
39
0.884
D/E ratiox
1.094
1.230
1.325
1.362
1.228
1.217
1.266
1.269
1.411
1.480
1.017
1.269
1.267
7
6.050
Enterprise value€M
5.112
5.570
5.871
6.197
6.743
6.778
6.419
6.541
6.131
6.469
1.641
(0.83%)
3.19%
17
4.474
LT debt€M
4.482
4.743
4.345
4.576
4.625
4.421
4.910
5.264
4.668
4.590
6.309
(0.15%)
0.48%
78
Revenue
€8.851M
8.13%
1.00×
Cost of revenue
€6.196M
8.13%
1.00×
Operating expenses
€1.814M
8.12%
1.00×
Goodwill & intangibles
21.15%