4.545
Revenue€M
3.347
3.648
3.908
4.279
4.518
4.930
5.323
5.659
6.186
6.738
5.001
8.32%
7.97%
38
23.39
Revenue growth%
7.35
7.68
8.14
6.75
6.64
5.31
2.35
3.62
0.96
0.78
24.17
2.35
5.97
37
15.47
Gross margin%
27.71
28.54
30.99
28.53
27.27
26.48
24.83
25.35
26.95
25.86
18.16
25.86
27.11
85
22.55
Operating margin%
24.20
25.57
26.36
27.19
25.89
28.48
26.08
28.57
26.40
29.08
10.28
28.48
26.38
76
11.00
Net margin%
2.14
0.40
0.40
0.62
0.40
0.40
3.16
5.92
8.60
8.57
4.66
5.92
1.38
19
24.20
P/E ratio (avg)x
61.21
67.39
80.26
87.94
87.45
104.0
123.3
135.7
157.7
172.6
9.425
135.7
95.99
35
9.647
EV/EBITx
19.50
20.09
18.77
18.15
19.24
17.21
17.72
19.08
21.16
20.16
27.84
19.08
19.16
87
24.93
FCF yield (avg)%
17.61
14.62
16.29
14.92
15.91
15.96
18.08
19.14
19.75
22.47
11.65
19.14
16.95
79
27.12
FCF margin%
0.55
0.78
0.40
0.40
1.11
0.40
1.72
0.40
1.59
2.99
11.24
1.59
0.67
37
0.533
FCF / Net incomex
1.437
1.348
1.470
1.601
1.481
1.529
1.640
1.791
1.698
1.561
0.460
1.640
1.545
90
7.51
ROIC%
15.48
16.83
16.69
19.38
18.46
20.22
17.36
18.51
20.56
18.75
27.92
18.75
18.48
38
23.62
Return on equity%
6.48
8.12
8.66
10.47
10.22
11.98
13.31
13.06
14.69
15.73
13.61
13.31
11.22
62
8.98
Return on assets%
28.40
26.41
23.56
21.92
21.25
23.68
23.16
22.18
24.73
26.09
26.19
23.68
23.62
52
0.75
EPS€
0.32
0.34
0.31
0.31
0.32
0.32
0.31
0.28
0.28
0.27
0.77
(3.38%)
(2.65%)
—
7.25
EPS growth%
13.87
15.41
15.28
13.12
12.16
14.90
12.45
10.03
11.88
11.56
23.76
11.88
12.79
21
2.16
Bookvalue per sh€
2.78
2.78
2.64
2.71
3.00
2.95
2.88
2.73
3.07
3.57
0.32
3.56%
2.72%
—
0.39
FCF per share€
3.37
3.81
4.31
4.43
4.70
5.00
4.81
5.10
5.40
5.27
0.57
2.32%
5.93%
—
0.78
Dividend per sh€
0.75
0.79
0.92
0.90
1.06
1.08
1.27
1.35
1.56
1.58
0.87
8.34%
8.92%
—
24.39
Div yield (avg)%
21.32
18.59
17.42
17.66
15.18
17.45
17.03
18.17
17.79
15.36
25.78
17.45
17.55
32
16.89
Payout ratio%
18.80
17.05
16.86
15.17
14.52
17.05
16.99
14.76
14.22
15.93
25.17
15.93
16.39
52
2.978
Shares (diluted)M
1.903
2.038
2.027
2.045
2.107
1.934
1.874
1.647
1.782
1.920
3.138
(1.84%)
(1.34%)
86
25.04
Buyback yield%
28.41
28.39
27.65
29.05
27.90
29.18
31.51
30.70
31.35
32.70
27.00
31.35
29.12
40
1.556
D/E ratiox
1.701
1.782
1.764
1.978
2.120
2.179
2.101
2.056
2.193
2.479
1.514
2.179
2.078
13
4.767
Enterprise value€M
1.099
1.010
0.942
0.840
0.774
0.831
0.770
0.811
0.721
0.656
3.060
(3.25%)
(5.92%)
20
1.219
LT debt€M
4.335
4.684
5.041
4.618
4.598
4.331
4.190
3.738
4.007
4.101
2.244
(2.26%)
0.02%
46
Revenue
€6.738M
7.97%
1.00×
Cost of revenue
€3.034M
8.25%
1.03×
Operating expenses
€1.655M
7.91%
0.99×
Property and equipment
16.39%
Goodwill & intangibles
16.24%