30.88
Revenue€M
26.64
29.46
32.07
34.98
38.76
41.93
45.00
48.95
52.59
33.22
33.92
8.50%
8.90%
31
18.97
Revenue growth%
22.22
22.98
22.30
24.46
25.77
26.42
25.93
28.59
27.70
22.41
4.11
26.42
25.11
72
28.90
Gross margin%
5.36
3.68
1.05
0.40
2.91
2.33
4.02
4.63
7.56
19.65
4.64
4.02
3.41
92
22.28
Operating margin%
18.96
19.08
22.08
24.72
26.23
25.33
24.10
26.57
26.36
7.85
27.03
26.23
24.41
43
3.88
Net margin%
24.01
25.01
23.00
21.92
19.34
20.91
20.94
20.23
20.45
13.17
4.09
20.45
21.43
87
10.25
P/E ratio (avg)x
44.72
48.36
47.03
47.07
54.13
54.59
51.74
53.42
58.20
12.52
29.18
54.13
50.05
66
34.93
EV/EBITx
50.65
56.33
67.68
80.54
97.16
106.9
113.8
123.9
134.4
21.87
37.54
113.8
88.85
5
13.29
FCF yield (avg)%
10.95
12.73
10.17
7.40
6.23
4.91
3.41
1.50
0.40
13.01
29.12
3.41
6.82
33
28.38
FCF margin%
16.46
14.28
11.41
10.69
10.63
7.70
8.69
11.03
10.78
20.81
27.48
10.63
10.90
81
1.710
FCF / Net incomex
1.104
1.075
1.186
1.302
1.295
1.248
1.361
1.619
1.653
1.174
1.154
1.361
1.271
71
22.39
ROIC%
19.61
18.82
16.00
15.48
13.74
16.31
14.02
15.91
15.56
2.73
13.68
15.56
15.96
38
15.44
Return on equity%
17.13
17.34
18.50
17.17
15.64
17.70
19.78
19.26
20.21
3.05
21.16
19.26
17.52
5
16.27
Return on assets%
3.78
1.07
3.75
3.82
4.72
6.96
9.06
10.50
7.88
29.87
26.18
7.88
5.72
69
9.24
EPS€
11.73
12.76
13.04
14.09
12.88
12.94
11.81
11.18
10.94
9.43
10.21
(4.93%)
(0.42%)
—
9.23
EPS growth%
29.39
32.06
34.11
36.14
36.70
37.35
37.08
38.38
36.11
8.49
19.50
37.08
36.13
48
10.37
Bookvalue per sh€
7.60
8.14
7.38
6.33
6.09
5.44
4.75
4.09
4.19
11.96
5.65
(7.90%)
(5.47%)
—
12.14
FCF per share€
7.51
8.24
7.54
7.84
7.27
7.01
7.60
6.83
7.00
7.95
9.81
(2.25%)
(2.62%)
—
2.43
Dividend per sh€
8.28
8.66
9.05
10.61
10.60
10.57
11.75
12.97
15.49
9.15
2.73
7.86%
8.31%
—
20.18
Div yield (avg)%
3.67
1.42
3.27
4.72
4.72
4.22
2.97
0.95
3.60
22.21
27.32
3.60
3.63
23
4.53
Payout ratio%
19.05
20.82
18.08
17.53
18.40
18.00
16.48
17.27
14.71
17.80
16.67
17.27
18.04
75
1.611
Shares (diluted)M
1.660
1.572
1.532
1.353
1.316
1.168
1.168
1.160
1.073
1.621
1.654
(4.53%)
(5.28%)
83
12.99
Buyback yield%
33.58
32.45
35.42
35.89
33.98
36.25
35.38
38.19
39.92
3.29
19.64
36.25
35.40
5
0.527
D/E ratiox
1.214
1.249
1.235
1.070
1.073
1.158
1.011
0.909
0.867
0.551
1.058
1.011
1.116
26
21.61
Enterprise value€M
6.418
7.188
7.836
8.411
9.398
9.523
9.024
9.942
9.885
54.30
20.00
3.28%
5.24%
71
11.29
LT debt€M
37.90
34.89
33.50
31.80
29.31
30.69
32.91
32.88
32.31
39.49
12.19
0.32%
(3.19%)
95
Revenue
€52.59M
8.90%
1.00×
Cost of revenue
€36.81M
8.90%
1.00×
Operating expenses
€8.265M
9.33%
1.04×
Cash and investments
19.74%