1.236
Revenue€M
1.466
1.615
1.725
1.892
2.002
2.200
2.387
2.621
2.819
3.071
1.351
8.94%
8.65%
45
22.82
Revenue growth%
16.83
17.03
15.21
14.83
14.44
12.84
15.61
18.47
15.81
16.60
19.97
15.81
15.71
91
10.13
Gross margin%
1.72
2.93
4.42
6.96
8.05
6.85
3.90
2.66
2.12
2.56
10.72
2.66
3.42
87
24.13
Operating margin%
23.96
21.34
22.46
21.46
20.64
21.76
19.90
21.54
18.56
15.64
9.07
19.90
21.40
57
9.07
Net margin%
25.05
27.81
29.84
30.49
33.31
31.17
29.15
30.48
31.31
32.45
27.13
31.17
30.49
55
14.16
P/E ratio (avg)x
18.96
20.36
20.03
21.35
21.40
22.14
19.23
17.04
15.47
14.66
14.86
17.04
19.63
54
15.35
EV/EBITx
27.59
28.18
29.08
32.49
30.72
33.50
34.29
36.95
39.06
39.28
30.72
36.95
33.00
15
25.63
FCF yield (avg)%
10.86
11.57
10.53
13.22
14.27
11.76
9.45
11.51
11.44
10.17
16.54
11.44
11.47
57
6.00
FCF margin%
11.33
11.36
10.08
8.97
6.23
7.59
7.71
6.40
9.35
8.42
24.00
7.71
8.70
14
1.675
FCF / Net incomex
0.890
1.009
1.084
1.043
1.160
1.219
1.266
1.329
1.401
1.365
0.753
1.329
1.190
93
15.95
ROIC%
18.48
20.26
18.16
17.52
18.28
21.23
20.43
22.49
20.35
20.57
9.96
20.57
20.30
38
29.82
Return on equity%
25.18
25.28
26.21
25.13
27.63
26.49
28.22
27.22
29.28
26.30
17.29
27.22
26.39
16
21.38
Return on assets%
33.62
34.30
33.87
32.36
32.37
33.02
32.21
33.25
33.59
33.09
7.23
33.09
33.17
76
0.12
EPS€
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.13
10.96%
9.20%
—
11.57
EPS growth%
22.44
19.92
17.03
19.76
17.62
20.58
17.59
17.76
15.21
17.33
14.03
17.59
17.69
6
0.14
Bookvalue per sh€
0.14
0.14
0.16
0.18
0.18
0.18
0.19
0.20
0.20
0.23
0.09
5.17%
6.05%
—
0.15
FCF per share€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.14%
1.28%
—
0.16
Dividend per sh€
0.20
0.18
0.19
0.17
0.18
0.19
0.20
0.20
0.21
0.22
0.14
4.61%
0.05%
—
27.15
Div yield (avg)%
0.40
2.46
2.85
3.14
1.52
0.40
2.48
5.30
3.59
1.24
15.75
2.48
2.47
47
17.74
Payout ratio%
0.40
3.11
1.02
3.64
3.25
0.86
2.04
0.40
1.33
0.40
8.98
0.86
1.18
92
4.527
Shares (diluted)M
3.823
3.884
3.891
3.518
3.824
4.103
4.152
3.663
3.651
3.916
4.606
0.48%
(1.25%)
88
15.49
Buyback yield%
17.37
19.25
19.67
22.37
20.08
22.51
23.10
25.50
28.06
30.38
4.86
25.50
22.44
48
1.752
D/E ratiox
1.388
1.422
1.339
1.373
1.410
1.413
1.475
1.565
1.477
1.424
1.260
1.475
1.418
13
2.172
Enterprise value€M
1.798
1.719
1.853
1.815
1.733
1.995
2.114
2.161
2.460
2.802
1.551
10.09%
5.33%
71
0.388
LT debt€M
0.278
0.251
0.228
0.228
0.203
0.182
0.168
0.168
0.151
0.128
1.685
(8.85%)
(8.18%)
66
Revenue
€3.071M
8.65%
1.00×
Cost of revenue
€2.150M
8.65%
1.00×
Operating expenses
€0.667M
9.27%
1.06×