5.800
Revenue€M
4.464
4.782
5.135
5.614
6.110
6.595
7.005
7.673
8.217
8.982
6.267
8.01%
8.13%
31
21.02
Revenue growth%
22.67
19.75
18.55
20.64
17.94
15.98
15.02
13.78
14.53
15.24
2.54
15.02
16.96
47
26.45
Gross margin%
23.84
20.87
21.85
21.21
18.75
21.68
22.75
21.69
23.35
23.50
18.19
22.75
21.77
78
3.03
Operating margin%
11.03
13.54
11.42
10.56
13.02
12.48
14.35
16.09
13.68
12.28
9.73
13.68
12.75
67
28.55
Net margin%
21.38
24.15
23.33
20.99
22.00
23.89
20.92
18.23
17.97
16.18
21.28
18.23
21.19
80
37.84
P/E ratio (avg)x
39.56
41.55
46.86
41.80
41.06
45.88
50.17
44.98
41.22
40.64
16.08
44.98
41.67
72
12.13
EV/EBITx
35.10
34.20
35.19
40.37
42.88
46.35
45.91
53.63
62.64
63.19
36.80
53.63
44.39
81
10.79
FCF yield (avg)%
13.19
13.40
15.59
13.06
12.69
13.63
15.40
13.44
11.71
12.26
15.19
13.44
13.30
41
5.86
FCF margin%
13.68
16.25
19.11
20.15
17.58
16.81
14.17
11.93
10.15
12.66
17.17
12.66
15.21
24
0.947
FCF / Net incomex
0.681
0.675
0.757
0.805
0.925
0.946
1.019
0.986
1.106
1.071
0.718
1.019
0.936
59
3.96
ROIC%
16.28
16.50
16.43
16.89
17.16
15.70
14.22
14.62
16.94
17.44
27.74
15.70
16.46
17
29.24
Return on equity%
11.36
12.66
15.54
12.77
14.74
17.14
19.46
21.61
24.06
22.59
3.02
21.61
16.34
93
6.82
Return on assets%
21.05
19.09
19.29
16.75
18.10
19.13
16.78
15.03
14.87
14.91
21.68
15.03
17.44
71
0.99
EPS€
1.41
1.38
1.47
1.37
1.44
1.29
1.13
1.04
0.98
0.88
1.10
(9.44%)
(5.52%)
—
12.88
EPS growth%
25.32
28.04
28.38
27.93
25.75
23.19
20.47
20.39
22.45
20.57
19.50
20.57
24.25
31
1.40
Bookvalue per sh€
2.40
2.61
2.83
2.74
2.59
2.66
2.46
2.52
2.70
2.65
1.54
0.46%
0.51%
—
1.21
FCF per share€
1.06
1.21
1.22
1.34
1.36
1.40
1.51
1.58
1.46
1.65
2.16
3.94%
4.78%
—
1.08
Dividend per sh€
2.04
1.79
1.85
1.76
1.61
1.60
1.62
1.58
1.46
1.34
1.55
(3.65%)
(3.82%)
—
25.82
Div yield (avg)%
3.79
3.99
2.29
3.78
6.29
9.20
8.12
10.99
10.67
10.21
24.59
10.21
7.21
29
21.91
Payout ratio%
5.52
7.52
5.54
7.40
7.58
4.77
4.91
2.72
0.40
0.40
13.90
2.72
5.21
73
1.650
Shares (diluted)M
2.271
2.538
2.938
3.303
3.227
3.403
3.728
4.108
4.486
4.841
1.657
8.45%
8.90%
16
7.82
Buyback yield%
17.39
17.82
18.15
20.42
18.99
20.62
18.44
16.87
18.87
21.73
5.50
18.87
18.65
35
1.523
D/E ratiox
0.338
0.365
0.327
0.338
0.310
0.308
0.303
0.289
0.300
0.270
0.696
0.300
0.309
7
0.785
Enterprise value€M
0.313
0.350
0.345
0.390
0.367
0.386
0.357
0.376
0.368
0.348
1.273
(1.03%)
0.87%
90
0.302
LT debt€M
2.702
2.798
3.059
3.278
3.692
3.457
3.349
3.098
3.324
3.719
0.396
0.15%
4.54%
49
Revenue
€8.982M
8.13%
1.00×
Cost of revenue
€5.294M
8.00%
0.99×
Operating expenses
€2.001M
8.28%
1.01×
Property and equipment
20.71%
Cash and investments
19.33%
Spread over hurdle
(4.01%)