0.198
Revenue€M
1.614
1.717
1.869
1.986
2.191
2.392
2.600
2.874
3.071
3.308
0.206
8.58%
8.10%
32
20.99
Revenue growth%
22.60
24.09
26.25
26.51
24.59
25.00
27.70
30.49
32.84
30.04
6.23
30.04
26.38
45
2.76
Gross margin%
29.30
29.65
32.26
32.74
34.59
31.85
33.43
31.77
34.16
32.11
23.89
32.11
32.18
22
25.04
Operating margin%
21.11
18.57
20.83
18.16
16.93
16.34
14.17
13.38
11.31
13.83
27.42
13.83
16.63
86
15.33
Net margin%
24.23
23.11
24.05
26.12
28.91
26.78
29.57
28.49
26.71
27.56
4.16
27.56
26.74
62
27.04
P/E ratio (avg)x
19.14
18.17
19.94
21.10
20.75
23.62
25.49
28.48
30.90
35.13
19.80
28.48
22.36
24
29.32
EV/EBITx
45.34
50.79
52.13
56.29
56.69
55.93
64.12
69.38
76.37
82.22
37.43
69.38
56.49
41
14.08
FCF yield (avg)%
19.46
20.77
18.22
15.43
18.40
17.29
19.28
19.46
18.81
21.00
27.88
19.28
19.05
33
15.70
FCF margin%
11.11
11.89
12.17
14.45
15.75
17.88
18.02
15.63
17.89
17.55
29.19
17.88
15.69
89
1.328
FCF / Net incomex
0.688
0.727
0.721
0.794
0.798
0.817
0.837
0.887
0.849
0.888
1.645
0.849
0.807
95
28.94
ROIC%
4.47
2.27
3.06
2.45
0.98
0.40
3.33
4.62
2.37
0.40
4.46
2.37
2.41
67
23.42
Return on equity%
12.26
12.48
12.37
9.93
12.25
10.39
8.67
8.46
7.48
6.07
18.76
8.46
10.16
55
6.44
Return on assets%
30.01
31.98
32.09
31.47
32.14
33.69
34.23
31.81
34.63
32.38
3.91
33.69
32.11
79
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(4.25%)
(2.35%)
—
24.35
EPS growth%
22.62
21.12
18.38
19.24
19.96
19.29
19.62
21.36
20.51
19.03
9.67
19.62
19.79
52
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
14.75%
12.09%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
1.00%
1.53%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
2.40%
2.07%
—
26.06
Div yield (avg)%
21.81
24.06
25.53
23.02
22.22
23.19
25.01
26.69
28.95
30.16
6.51
26.69
24.53
33
10.77
Payout ratio%
8.67
7.33
7.48
7.61
5.22
7.50
5.80
3.73
4.79
6.07
12.88
5.80
6.70
91
5.235
Shares (diluted)B
5.116
5.335
5.870
5.546
5.585
6.304
5.881
6.076
6.249
6.346
5.432
2.59%
2.20%
44
10.44
Buyback yield%
13.44
15.41
14.60
12.26
11.62
11.57
10.50
12.08
10.39
12.05
20.16
11.57
12.06
66
0.783
D/E ratiox
1.148
1.224
1.160
1.057
0.987
0.864
0.778
0.741
0.673
0.723
0.236
0.741
0.926
32
2.956
Enterprise value€M
1.006
1.120
1.039
1.046
0.965
1.014
0.982
0.883
0.950
1.024
2.430
1.21%
(1.01%)
74
2.249
LT debt€M
1.568
1.711
1.526
1.576
1.449
1.564
1.451
1.564
1.483
1.293
1.429
(2.24%)
(2.09%)
75
Revenue
€3.308M
8.10%
1.00×
Cost of revenue
€2.006M
8.02%
0.99×
Operating expenses
€0.776M
8.36%
1.02×
Goodwill & intangibles
20.24%
Cash and investments
14.90%