0.275
Revenue€M
1.744
1.859
1.973
2.144
2.296
2.448
2.680
2.899
3.102
3.364
0.293
7.94%
7.49%
53
17.71
Revenue growth%
24.79
24.69
25.41
27.51
28.17
30.41
29.40
32.35
33.77
34.93
29.69
32.35
28.79
94
23.57
Gross margin%
30.16
28.34
31.03
31.34
30.12
29.62
31.33
31.02
28.15
27.68
14.77
29.62
30.14
38
6.26
Operating margin%
15.20
14.91
17.05
15.99
14.94
13.48
16.05
15.69
16.76
18.78
2.46
16.05
15.84
61
23.58
Net margin%
5.02
5.55
5.66
6.13
8.86
7.24
8.68
6.08
7.15
8.76
9.12
7.24
6.64
64
16.93
P/E ratio (avg)x
6.829
7.102
6.259
6.534
5.549
5.455
5.169
5.490
5.170
4.365
19.89
5.170
5.520
56
7.091
EV/EBITx
30.70
31.78
29.78
32.23
31.91
29.88
30.97
29.46
27.26
28.51
17.58
29.46
30.29
74
3.50
FCF yield (avg)%
28.04
26.67
26.01
27.75
25.79
23.83
23.63
22.44
19.62
18.06
21.15
22.44
24.81
51
17.15
FCF margin%
9.57
8.40
5.87
6.53
3.55
1.75
2.09
1.13
0.40
0.40
10.89
1.13
2.82
20
1.765
FCF / Net incomex
0.913
0.926
1.047
1.057
1.008
0.964
0.931
0.948
1.005
1.041
0.425
0.964
0.985
67
12.68
ROIC%
24.40
22.16
19.51
21.79
20.30
18.19
17.79
14.81
15.48
14.45
5.69
15.48
18.85
19
21.28
Return on equity%
8.85
8.28
7.85
6.56
6.67
4.76
4.23
3.20
4.76
3.15
7.09
4.23
5.66
92
5.15
Return on assets%
25.53
25.43
27.14
24.45
24.36
23.24
23.15
22.44
21.37
20.22
4.50
22.44
23.80
51
0.73
EPS€
1.70
1.65
1.80
1.91
1.98
1.98
2.14
2.12
2.37
2.71
0.75
6.49%
6.47%
—
19.31
EPS growth%
28.20
30.85
28.23
25.84
26.67
28.22
29.73
32.53
34.89
36.65
22.47
32.53
28.98
38
0.69
Bookvalue per sh€
0.86
0.94
1.07
1.15
1.16
1.30
1.22
1.32
1.37
1.50
0.33
5.34%
6.64%
—
0.87
FCF per share€
1.15
1.13
1.15
1.25
1.25
1.28
1.34
1.37
1.47
1.49
0.24
3.58%
3.97%
—
0.26
Dividend per sh€
0.76
0.75
0.71
0.82
0.88
1.02
1.10
1.20
1.14
1.26
0.60
7.58%
6.63%
—
22.71
Div yield (avg)%
34.68
32.07
29.35
27.29
30.05
31.32
32.63
35.11
33.10
35.77
25.89
33.10
32.35
21
9.33
Payout ratio%
24.91
27.70
26.28
27.20
26.24
28.98
28.48
27.10
29.63
30.90
18.31
28.98
27.45
65
2.898
Shares (diluted)M
2.333
2.121
1.899
1.764
1.552
1.402
1.391
1.212
1.329
1.231
2.876
(4.52%)
(6.72%)
70
16.09
Buyback yield%
17.42
15.75
14.62
15.95
15.08
12.40
9.53
10.22
10.93
8.89
22.16
10.22
13.51
53
0.225
D/E ratiox
1.285
1.360
1.529
1.636
1.855
1.684
1.759
1.744
1.902
2.037
0.151
1.759
1.714
85
4.178
Enterprise value€M
1.579
1.716
1.626
1.710
1.748
1.732
1.701
1.838
2.033
2.016
0.454
2.89%
1.73%
17
0.773
LT debt€M
2.250
2.452
2.618
2.630
2.677
2.863
3.106
3.377
3.404
3.368
0.718
4.70%
4.16%
81
Revenue
€3.364M
7.49%
1.00×
Cost of revenue
€1.922M
7.44%
1.00×
Operating expenses
€0.362M
6.89%
0.95×
Property and equipment
20.11%
Goodwill & intangibles
18.36%