0.768
Revenue€M
0.984
1.013
1.024
1.067
1.090
1.120
1.137
1.169
1.169
1.177
0.856
1.56%
2.05%
36
16.75
Revenue growth%
25.70
28.29
28.58
27.70
26.38
24.21
22.25
21.86
23.09
22.81
14.88
22.81
24.96
82
2.80
Gross margin%
22.05
22.86
20.34
20.02
19.17
19.25
19.99
17.65
20.11
23.05
11.74
19.99
20.07
44
23.12
Operating margin%
10.15
8.10
10.62
11.95
9.88
9.43
11.75
14.32
11.39
11.01
8.77
11.39
10.81
71
16.68
Net margin%
19.26
18.86
20.55
17.93
19.91
22.78
25.44
25.12
24.43
26.43
10.75
25.12
21.67
47
11.30
P/E ratio (avg)x
51.83
62.27
61.85
71.17
77.88
87.32
102.9
106.6
123.7
133.8
6.667
106.6
82.60
62
17.11
EV/EBITx
29.62
32.16
29.07
26.15
24.34
22.82
23.58
21.21
21.36
20.39
15.63
21.36
23.96
22
15.45
FCF yield (avg)%
9.61
7.92
10.83
9.51
10.94
9.78
10.38
11.59
10.01
9.31
14.99
10.01
9.90
12
29.70
FCF margin%
24.64
24.86
23.13
24.04
24.96
25.92
28.16
25.81
25.50
24.53
5.29
25.81
24.91
84
1.311
FCF / Net incomex
1.386
1.276
1.230
1.250
1.327
1.405
1.396
1.454
1.363
1.369
1.772
1.396
1.366
54
19.75
ROIC%
19.09
18.81
16.98
17.83
15.52
14.17
12.52
12.04
9.85
11.97
13.84
12.04
14.85
31
26.16
Return on equity%
34.30
32.36
33.47
35.44
37.43
39.19
40.42
42.28
45.16
46.39
9.41
42.28
38.31
30
17.70
Return on assets%
29.62
30.98
33.50
36.31
37.49
39.59
40.60
42.37
40.16
37.21
11.20
40.16
37.35
44
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
0.54%
0.21%
—
14.69
EPS growth%
23.03
24.93
27.89
27.52
27.48
25.61
27.85
28.01
30.73
33.51
22.89
28.01
27.68
23
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
(2.31%)
(3.27%)
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
(2.94%)
(4.48%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
0.01
—
13.67%
12.75%
—
25.70
Div yield (avg)%
4.29
5.74
3.00
3.53
1.89
3.87
4.62
2.97
0.40
1.85
14.14
2.97
3.26
35
26.80
Payout ratio%
0.40
0.40
0.75
0.40
0.40
1.88
1.00
0.98
2.46
2.58
27.76
1.88
0.86
15
826.0
Shares (diluted)M
773.9
856.8
828.6
821.9
754.6
756.8
802.1
896.1
986.9
987.2
847.5
5.52%
2.59%
66
8.76
Buyback yield%
2.19
3.24
3.90
5.15
5.38
8.12
10.47
13.28
14.96
17.76
18.89
13.28
6.75
12
1.019
D/E ratiox
1.186
1.226
1.274
1.402
1.314
1.277
1.244
1.332
1.239
1.082
1.790
1.244
1.259
31
0.889
Enterprise value€M
0.305
0.318
0.356
0.387
0.371
0.385
0.435
0.432
0.490
0.473
0.336
5.01%
3.84%
89
0.068
LT debt€M
0.891
0.935
0.962
1.080
1.118
1.069
1.131
1.021
1.051
1.015
0.065
(1.90%)
2.41%
25
Revenue
€1.177M
2.05%
1.00×
Cost of revenue
€0.645M
2.42%
1.04×
Operating expenses
€0.269M
1.76%
0.97×
Goodwill & intangibles
18.79%