2.932
Revenue€M
1.770
1.918
2.005
2.177
2.320
2.503
2.701
2.905
3.164
3.451
3.045
8.27%
7.78%
82
25.30
Revenue growth%
13.14
14.49
11.56
12.35
14.22
11.34
14.08
15.17
15.71
13.88
13.25
14.08
13.98
52
14.61
Gross margin%
20.67
22.61
20.53
22.15
22.80
20.74
19.65
21.04
20.59
22.58
5.28
20.74
20.89
28
23.96
Operating margin%
7.25
9.26
9.74
9.99
7.44
5.60
3.80
6.27
4.45
2.45
10.83
4.45
6.76
23
28.19
Net margin%
25.22
22.82
20.28
21.67
23.48
22.69
21.82
23.95
23.00
20.68
15.30
22.69
22.76
37
8.420
P/E ratio (avg)x
72.84
76.42
92.06
94.71
113.7
117.2
117.0
125.5
125.2
138.7
20.31
125.2
115.3
74
9.736
EV/EBITx
26.60
28.61
29.51
25.10
24.32
24.72
22.82
20.53
22.30
21.67
19.25
22.30
24.52
70
8.80
FCF yield (avg)%
2.69
2.36
1.61
4.19
4.09
1.72
1.54
2.70
5.15
3.05
22.87
2.70
2.70
54
3.97
FCF margin%
28.31
29.78
30.92
31.48
31.66
34.33
32.27
31.83
30.81
29.72
6.91
31.83
31.20
85
0.224
FCF / Net incomex
1.912
2.029
2.051
2.328
2.614
2.983
2.968
3.073
3.300
3.174
0.112
3.073
2.791
35
10.76
ROIC%
22.91
25.82
24.15
21.52
23.91
22.68
24.28
26.64
24.28
23.34
20.40
24.28
24.03
26
10.23
Return on equity%
28.80
29.98
27.50
27.84
28.45
27.01
28.02
27.95
30.67
31.10
18.00
28.02
28.23
11
18.86
Return on assets%
14.05
13.15
13.05
12.53
11.79
9.14
11.74
13.96
15.76
13.39
13.99
13.39
13.10
16
0.24
EPS€
0.29
0.29
0.29
0.26
0.24
0.26
0.27
0.31
0.29
0.32
0.25
5.88%
1.59%
—
15.63
EPS growth%
21.11
22.27
24.03
21.63
19.27
17.67
17.48
19.83
18.28
20.26
17.74
18.28
20.04
60
0.16
Bookvalue per sh€
0.37
0.38
0.41
0.45
0.49
0.54
0.55
0.60
0.59
0.55
0.21
2.24%
4.96%
—
0.32
FCF per share€
0.14
0.16
0.15
0.17
0.17
0.19
0.20
0.20
0.19
0.18
0.07
1.66%
2.69%
—
0.41
Dividend per sh€
0.69
0.69
0.68
0.65
0.62
0.64
0.61
0.70
0.66
0.67
0.42
1.56%
0.43%
—
14.01
Div yield (avg)%
6.07
8.97
10.32
7.36
9.43
6.82
4.93
5.34
7.82
7.32
13.12
6.82
7.34
78
3.83
Payout ratio%
33.38
33.21
30.82
30.79
28.09
27.45
26.40
26.85
25.72
26.07
22.19
26.40
27.77
24
3.367
Shares (diluted)M
4.462
5.034
5.187
5.619
6.667
7.412
8.748
8.879
8.632
10.09
3.468
8.65%
9.51%
82
15.62
Buyback yield%
15.81
15.80
15.26
18.07
15.86
15.86
17.46
19.62
21.48
23.43
13.27
19.62
16.66
71
1.611
D/E ratiox
2.078
2.291
2.123
2.142
2.477
2.483
2.709
2.902
3.119
3.408
1.071
2.902
2.480
19
1.221
Enterprise value€M
3.516
3.707
3.587
4.176
4.872
4.904
4.914
4.986
5.700
5.986
3.092
4.20%
6.33%
30
1.701
LT debt€M
1.542
1.464
1.349
1.412
1.244
1.089
1.167
1.079
1.088
1.153
2.987
(1.51%)
(2.95%)
23
Revenue
€3.451M
7.78%
1.00×
Cost of revenue
€2.109M
8.07%
1.03×
Operating expenses
€0.600M
6.73%
0.91×
Property and equipment
18.92%