—
Revenue€M
0.020
0.021
0.021
0.021
0.022
0.023
0.024
0.025
0.026
0.027
—
4.04%
3.01%
86
23.58
Revenue growth%
21.25
18.67
18.22
18.12
19.73
19.61
18.00
18.50
21.46
21.83
13.62
19.61
19.14
40
8.42
Gross margin%
21.88
23.27
24.10
22.79
20.52
18.97
16.04
14.08
11.69
12.39
7.94
14.08
19.75
95
22.72
Operating margin%
12.85
12.01
10.29
12.19
12.96
11.16
13.80
13.58
12.23
11.75
19.58
12.23
12.21
24
27.57
Net margin%
31.31
33.08
35.44
35.28
34.09
32.60
33.68
32.62
32.64
32.10
18.91
32.62
32.86
75
19.22
P/E ratio (avg)x
22.98
22.71
19.87
21.23
22.89
24.36
24.62
23.02
23.33
21.20
27.58
23.33
22.93
43
25.26
EV/EBITx
32.97
31.94
36.87
34.85
39.08
36.33
33.80
36.78
35.62
41.45
32.26
36.33
35.98
83
17.76
FCF yield (avg)%
30.02
31.78
29.70
27.69
27.22
26.04
26.92
27.12
24.16
27.06
22.26
26.92
27.17
55
11.52
FCF margin%
14.25
13.66
14.62
16.25
15.36
13.40
11.84
14.57
17.08
14.99
3.05
14.57
14.60
16
0.323
FCF / Net incomex
1.426
1.316
1.390
1.266
1.238
1.075
1.176
1.239
1.116
0.957
1.782
1.116
1.239
58
14.18
ROIC%
16.00
17.04
16.27
16.05
18.55
17.30
18.68
19.95
21.31
24.19
27.28
19.95
17.92
17
12.68
Return on equity%
3.73
2.85
1.92
3.56
0.74
1.89
0.40
0.52
0.97
3.66
23.61
0.97
1.90
77
12.80
Return on assets%
14.68
13.54
15.46
17.91
15.31
16.23
15.53
14.21
14.41
12.97
11.91
14.41
14.99
15
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(2.96%)
(3.54%)
—
21.71
EPS growth%
14.33
17.08
19.88
19.92
18.17
20.75
18.08
20.41
23.41
25.46
5.26
20.75
19.90
62
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
2.40%
5.80%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
1.57%
3.66%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(0.08%)
1.81%
—
27.74
Div yield (avg)%
22.83
22.67
22.67
21.89
23.18
24.73
23.99
23.19
20.46
22.71
9.80
23.19
22.77
29
17.79
Payout ratio%
22.69
19.99
21.13
18.78
20.12
20.00
17.73
15.85
18.40
15.55
22.91
17.73
19.38
67
138.7
Shares (diluted)M
196.9
232.0
261.3
268.4
275.5
309.4
363.9
366.6
407.4
426.0
142.7
9.11%
9.03%
5
2.72
Buyback yield%
20.45
19.93
21.66
23.21
21.22
21.35
19.82
17.34
15.15
14.20
15.50
17.34
20.19
77
0.934
D/E ratiox
1.862
1.759
2.008
2.350
2.385
2.508
2.527
2.861
2.794
2.904
0.765
2.794
2.447
78
—
Enterprise value€M
0.042
0.043
0.046
0.050
0.054
0.055
0.058
0.064
0.067
0.078
—
7.45%
6.88%
61
0.032
LT debt€M
—
—
—
—
—
—
—
—
—
—
—
2.17%
1.13%
27
Revenue
€0.027M
3.01%
1.00×
Cost of revenue
€0.017M
2.86%
0.99×
Operating expenses
—
3.25%
1.02×
Cash and investments
15.90%