1.075
Revenue€M
1.492
1.588
1.666
1.752
1.898
2.046
2.227
2.408
2.588
2.715
1.203
7.42%
6.71%
40
20.86
Revenue growth%
22.59
25.39
26.82
24.43
23.72
20.79
20.67
21.87
24.85
27.29
15.28
21.87
24.07
7
3.82
Gross margin%
29.85
31.23
29.44
26.94
28.86
28.27
26.88
28.65
28.54
31.44
17.29
28.54
28.76
39
14.15
Operating margin%
6.77
6.27
8.30
9.53
12.15
13.35
10.55
9.39
8.00
10.08
25.55
10.08
9.46
5
2.98
Net margin%
31.06
30.74
29.03
29.61
26.87
25.48
22.53
21.80
23.99
21.97
13.76
22.53
26.17
95
7.182
P/E ratio (avg)x
40.19
38.93
42.93
42.19
45.80
42.27
45.87
52.65
53.36
53.06
37.70
52.65
44.36
34
37.66
EV/EBITx
17.89
18.77
20.00
17.48
16.83
16.02
16.97
15.17
14.00
13.90
19.94
15.17
16.90
12
6.20
FCF yield (avg)%
3.17
2.42
3.39
3.00
2.23
1.11
3.93
6.01
3.08
0.59
12.65
3.08
3.04
62
17.39
FCF margin%
6.77
8.28
9.20
8.13
7.11
6.77
5.26
3.12
1.71
2.40
29.16
3.12
6.77
35
1.742
FCF / Net incomex
1.194
1.084
1.001
0.963
0.988
1.062
0.939
0.852
0.766
0.704
1.041
0.852
0.976
72
6.47
ROIC%
17.38
17.20
18.35
17.19
16.19
14.87
14.04
16.63
15.65
12.85
5.51
14.87
16.41
73
18.88
Return on equity%
27.66
27.05
29.53
32.25
29.75
30.57
30.78
31.72
30.93
29.75
24.39
30.78
30.16
5
16.83
Return on assets%
8.54
11.02
12.11
9.67
6.97
9.08
7.61
7.42
7.91
7.51
18.19
7.61
8.22
54
5.42
EPS€
6.99
7.00
7.81
8.06
7.64
7.19
7.51
7.29
7.94
8.05
5.70
1.04%
2.86%
—
5.23
EPS growth%
14.91
16.18
19.18
16.63
19.58
17.19
19.43
16.46
17.88
19.36
12.40
17.88
17.54
83
3.50
Bookvalue per sh€
2.77
3.00
2.71
2.87
3.05
3.11
3.35
3.66
4.05
4.18
6.69
6.49%
3.61%
—
2.48
FCF per share€
5.44
6.02
6.29
7.02
6.63
6.84
7.29
8.48
9.98
10.03
6.36
8.63%
7.33%
—
2.08
Dividend per sh€
7.04
6.87
7.74
9.03
9.56
11.11
10.94
12.82
12.45
11.86
6.57
4.41%
5.09%
—
21.14
Div yield (avg)%
0.40
0.40
0.40
1.64
3.75
5.99
7.46
8.25
11.10
13.75
3.02
8.25
4.87
71
7.72
Payout ratio%
25.90
23.64
22.53
22.93
23.69
26.04
26.47
29.11
28.22
28.91
11.52
28.22
25.97
47
0.180
Shares (diluted)M
0.216
0.261
0.302
0.338
0.387
0.410
0.443
0.461
0.504
0.534
0.183
6.65%
10.49%
61
12.13
Buyback yield%
9.61
12.19
12.73
11.47
10.41
10.89
7.98
7.73
6.58
5.14
14.51
7.73
10.01
54
1.746
D/E ratiox
0.873
0.974
1.116
1.217
1.259
1.316
1.360
1.378
1.444
1.645
1.753
1.378
1.288
24
1.736
Enterprise value€M
1.239
1.181
1.293
1.307
1.359
1.246
1.424
1.609
1.581
1.585
1.309
3.12%
1.54%
82
1.602
LT debt€M
3.085
3.284
3.507
4.164
3.982
3.995
3.808
4.048
3.908
4.218
2.015
1.15%
4.62%
79
Revenue
€2.715M
6.71%
1.00×
Cost of revenue
€1.223M
6.46%
0.98×
Operating expenses
€0.534M
7.01%
1.03×