1.304
Revenue€M
1.761
1.876
1.979
2.091
2.270
2.404
2.526
2.754
2.886
3.055
1.412
6.12%
6.25%
6
15.47
Revenue growth%
28.07
26.65
26.31
26.16
26.65
24.33
25.31
26.91
28.20
30.61
7.44
26.91
26.65
91
22.63
Gross margin%
14.90
15.08
16.18
17.90
20.47
21.95
23.08
25.06
22.68
22.50
12.55
22.68
21.21
29
12.89
Operating margin%
28.20
29.82
26.85
25.30
25.94
25.73
22.80
22.69
20.70
18.84
6.76
22.69
25.52
58
11.67
Net margin%
3.27
2.61
0.61
1.17
2.26
0.90
3.24
3.55
3.58
2.41
4.69
3.24
2.51
28
28.44
P/E ratio (avg)x
40.92
43.65
46.12
46.11
44.13
42.09
48.07
52.71
51.15
56.88
33.89
51.15
46.11
59
16.58
EV/EBITx
18.90
19.43
19.93
23.67
27.36
32.38
39.02
42.22
43.23
42.61
25.31
42.22
29.87
93
8.65
FCF yield (avg)%
24.06
26.17
25.38
26.30
25.05
26.40
28.13
30.53
30.01
29.47
12.09
29.47
26.35
53
5.80
FCF margin%
21.16
21.29
23.06
21.44
23.66
23.14
23.05
22.64
22.85
23.84
27.28
23.05
22.95
59
0.233
FCF / Net incomex
1.233
1.358
1.288
1.331
1.489
1.550
1.622
1.770
1.819
1.617
0.157
1.622
1.520
42
20.82
ROIC%
5.62
3.49
2.21
3.13
3.14
2.62
4.30
6.63
5.25
6.49
21.23
5.25
3.89
75
16.50
Return on equity%
25.17
23.78
26.75
26.85
29.11
26.16
27.56
28.96
27.25
25.15
20.45
27.25
26.80
65
8.77
Return on assets%
1.27
3.65
4.98
7.16
4.47
6.67
8.27
6.45
8.07
9.81
22.02
8.07
6.56
56
0.47
EPS€
0.24
0.24
0.23
0.22
0.23
0.21
0.22
0.24
0.22
0.24
0.49
0.73%
(0.83%)
—
28.79
EPS growth%
11.25
11.02
9.57
6.73
6.78
6.11
5.59
7.35
8.48
5.80
4.37
6.11
7.06
27
0.19
Bookvalue per sh€
0.44
0.46
0.53
0.49
0.56
0.56
0.59
0.65
0.66
0.66
0.34
3.16%
5.07%
—
0.20
FCF per share€
0.57
0.59
0.61
0.60
0.65
0.67
0.65
0.74
0.84
0.89
0.44
6.55%
5.99%
—
0.35
Dividend per sh€
0.31
0.33
0.38
0.39
0.38
0.40
0.41
0.46
0.46
0.54
0.32
6.88%
6.67%
—
12.45
Div yield (avg)%
22.44
23.49
21.66
22.02
24.56
23.66
21.52
22.72
20.10
21.65
23.17
21.65
22.23
80
8.14
Payout ratio%
26.50
29.15
26.59
28.06
27.14
28.55
28.37
27.64
28.07
28.65
29.97
28.37
28.06
61
7.176
Shares (diluted)M
14.37
14.86
16.73
17.16
19.30
21.28
21.67
23.63
27.31
28.94
7.427
8.44%
7.56%
30
26.16
Buyback yield%
7.08
7.33
5.80
8.54
9.01
9.70
11.30
12.32
11.13
8.91
21.39
11.13
8.96
53
0.488
D/E ratiox
0.640
0.619
0.595
0.523
0.505
0.541
0.507
0.462
0.474
0.518
1.259
0.507
0.521
65
1.803
Enterprise value€M
1.580
1.831
1.984
2.321
2.592
2.604
2.703
2.637
2.530
2.691
1.971
0.75%
5.28%
91
0.895
LT debt€M
2.409
2.656
2.522
2.704
2.853
3.046
3.324
3.747
4.184
4.089
0.641
7.46%
5.95%
17
Revenue
€3.055M
6.25%
1.00×
Cost of revenue
€1.826M
6.50%
1.02×
Operating expenses
€0.444M
5.78%
0.96×