2.624
Revenue€M
11.93
12.43
13.21
13.86
14.59
15.22
16.30
17.14
18.03
19.56
2.900
6.03%
5.68%
67
5.23
Revenue growth%
7.80
10.50
8.23
7.78
9.33
6.83
9.38
8.70
6.25
4.82
6.99
6.83
8.01
6
18.98
Gross margin%
21.28
19.42
18.72
21.15
21.22
20.96
23.16
22.54
23.41
20.77
11.78
22.54
21.19
29
17.46
Operating margin%
31.33
30.18
27.58
27.02
30.00
29.07
30.27
32.45
35.31
37.57
27.67
32.45
30.22
50
15.45
Net margin%
31.35
32.43
30.71
29.55
31.41
29.65
28.77
26.26
27.92
25.39
8.67
27.92
29.60
80
29.86
P/E ratio (avg)x
43.04
46.16
53.40
51.13
58.08
56.16
64.80
75.82
90.17
94.20
11.60
75.82
57.12
94
11.26
EV/EBITx
13.64
13.64
14.21
13.46
13.84
14.54
15.28
15.71
16.39
15.23
21.76
15.28
14.38
72
21.29
FCF yield (avg)%
18.68
18.26
16.19
18.38
18.02
17.09
15.14
15.92
18.50
21.09
2.00
17.09
18.14
41
25.72
FCF margin%
0.40
0.40
1.17
0.54
0.40
0.88
1.29
0.40
2.98
5.76
17.58
1.29
0.71
6
0.357
FCF / Net incomex
0.384
0.425
0.422
0.463
0.444
0.494
0.580
0.690
0.815
0.902
1.699
0.690
0.478
37
26.48
ROIC%
24.54
26.20
27.42
27.27
28.10
28.57
26.75
27.15
27.09
29.47
13.01
27.15
27.21
62
10.75
Return on equity%
37.05
39.26
40.61
41.66
43.30
40.97
38.99
37.73
39.63
39.52
29.61
39.52
39.58
40
23.47
Return on assets%
17.02
17.58
18.75
21.54
21.97
22.67
21.68
20.89
23.70
26.03
19.34
22.67
21.61
78
1.95
EPS€
3.94
3.84
3.65
4.11
4.53
4.70
5.07
5.14
5.89
6.63
2.12
7.90%
6.64%
—
19.28
EPS growth%
14.12
16.61
17.56
15.76
15.76
13.91
12.15
13.09
15.81
14.43
19.11
13.91
15.09
68
1.28
Bookvalue per sh€
1.20
1.35
1.54
1.68
1.82
1.87
2.08
2.20
2.44
2.73
2.52
8.44%
9.49%
—
0.70
FCF per share€
1.18
1.07
1.02
1.06
0.97
1.00
0.99
1.06
1.02
1.05
1.58
1.50%
(1.05%)
—
1.64
Dividend per sh€
2.10
2.19
2.12
2.11
2.10
2.51
2.51
2.71
2.94
3.20
0.61
8.79%
5.38%
—
27.92
Div yield (avg)%
31.36
32.19
33.72
36.18
37.01
36.19
35.40
37.84
38.57
41.26
26.77
37.84
36.19
44
24.33
Payout ratio%
28.18
27.89
26.37
27.65
28.92
31.25
30.93
32.50
29.83
32.08
19.50
31.25
29.37
10
2.998
Shares (diluted)M
3.765
4.061
4.540
4.648
4.624
4.569
5.255
6.043
6.424
6.533
3.121
7.16%
7.21%
93
29.45
Buyback yield%
24.91
27.33
24.49
21.99
23.04
22.04
23.54
24.80
26.42
28.99
12.79
24.80
24.65
63
1.505
D/E ratiox
0.406
0.478
0.459
0.498
0.511
0.538
0.526
0.598
0.579
0.659
0.600
0.579
0.518
86
14.74
Enterprise value€M
6.851
7.849
9.056
8.900
10.67
10.89
12.42
12.00
13.74
15.94
4.401
8.36%
10.19%
7
7.911
LT debt€M
3.384
3.769
3.565
3.591
4.247
4.523
4.281
4.133
4.202
4.702
10.18
2.06%
3.78%
82
Revenue
€19.56M
5.68%
1.00×
Cost of revenue
€13.69M
5.68%
1.00×
Operating expenses
€4.242M
5.47%
0.98×
Property and equipment
15.92%