3.902
Revenue€M
8.086
8.561
8.997
9.528
10.07
10.66
11.33
12.15
13.08
4.285
4.187
6.54%
5.96%
77
18.38
Revenue growth%
7.51
9.92
7.36
9.53
10.17
12.47
10.64
11.70
10.69
20.65
23.31
10.69
10.04
48
15.34
Gross margin%
17.44
19.98
19.28
17.11
15.86
16.30
13.45
12.40
13.78
13.00
12.51
13.78
16.08
28
28.71
Operating margin%
17.51
17.21
19.47
19.23
22.20
22.44
25.30
27.53
24.53
3.77
11.00
24.53
20.84
35
12.42
Net margin%
10.57
11.39
8.90
11.01
11.60
12.56
11.61
13.29
14.12
23.39
21.25
12.56
11.49
14
16.34
P/E ratio (avg)x
55.50
63.00
63.60
67.98
78.63
84.27
101.3
106.0
117.3
12.95
22.40
101.3
73.31
91
25.24
EV/EBITx
23.24
22.86
20.11
17.97
16.95
16.54
15.11
15.19
15.73
17.55
6.854
15.73
17.46
23
10.62
FCF yield (avg)%
16.02
13.56
13.63
13.07
13.68
12.51
12.12
12.44
12.83
6.20
24.28
12.51
13.20
20
14.51
FCF margin%
3.64
2.90
0.47
2.30
0.69
0.40
2.47
1.24
0.40
24.78
18.73
0.69
1.77
9
1.352
FCF / Net incomex
0.218
0.194
0.190
0.193
0.178
0.171
0.155
0.137
0.136
1.116
1.792
0.155
0.184
69
13.94
ROIC%
21.41
21.54
19.93
17.45
16.30
18.12
20.37
20.53
18.65
17.84
14.33
18.65
20.15
29
5.67
Return on equity%
6.48
5.53
8.28
10.67
8.05
10.01
12.54
11.66
12.71
11.64
4.75
11.66
9.14
17
25.95
Return on assets%
1.64
3.83
3.34
3.63
1.21
0.40
0.40
1.49
1.81
19.46
18.49
1.21
1.73
6
1.71
EPS€
0.92
0.86
0.80
0.93
0.91
0.90
0.97
1.07
1.17
1.86
1.99
4.80%
3.21%
—
5.25
EPS growth%
10.95
10.51
10.91
12.61
13.50
12.19
14.99
13.62
15.57
25.45
13.57
13.62
12.99
75
1.04
Bookvalue per sh€
0.60
0.60
0.68
0.68
0.69
0.77
0.82
0.87
0.83
1.59
1.32
3.99%
4.77%
—
0.79
FCF per share€
0.28
0.25
0.25
0.23
0.20
0.21
0.21
0.19
0.20
1.67
1.84
(2.61%)
(5.20%)
—
1.96
Dividend per sh€
3.69
4.35
4.64
5.21
5.47
6.33
7.60
7.69
8.10
1.26
0.93
9.22%
10.89%
—
4.43
Div yield (avg)%
11.35
14.01
16.65
19.08
21.65
24.42
22.65
21.37
21.67
13.05
28.66
21.67
20.22
34
3.20
Payout ratio%
18.42
20.81
18.59
16.08
14.78
15.99
18.19
20.14
19.77
22.29
6.29
18.19
18.31
27
2.972
Shares (diluted)M
1.934
1.735
1.821
1.880
1.941
2.056
2.205
2.047
1.950
2.953
3.024
0.73%
(1.11%)
21
24.51
Buyback yield%
18.32
18.19
20.77
21.60
20.50
18.62
19.29
19.08
16.21
5.75
14.74
19.08
19.18
21
0.728
D/E ratiox
2.097
2.358
2.746
2.649
2.556
2.974
3.336
3.351
3.530
1.078
1.693
3.336
2.698
49
8.976
Enterprise value€M
4.056
3.938
4.311
4.702
5.052
5.322
5.789
6.235
6.678
4.130
3.569
7.27%
6.08%
15
6.833
LT debt€M
11.66
12.39
12.76
14.13
14.37
15.80
15.42
15.10
13.93
4.143
2.533
(0.29%)
0.72%
76
Revenue
€13.08M
5.96%
1.00×
Cost of revenue
€9.034M
6.04%
1.01×
Operating expenses
€2.439M
5.62%
0.97×
Property and equipment
15.48%