1.543
Revenue€M
3.218
3.325
3.497
3.553
3.654
3.748
3.925
4.131
4.345
4.604
1.682
4.73%
4.03%
85
14.89
Revenue growth%
25.15
22.72
24.40
21.69
19.48
21.65
24.62
25.02
27.16
28.57
14.13
25.02
24.51
34
21.49
Gross margin%
21.65
21.28
18.76
19.45
16.96
17.52
17.39
15.24
16.02
17.77
25.11
17.39
17.65
59
19.82
Operating margin%
13.21
14.58
15.29
17.35
17.04
16.82
17.75
18.13
20.03
22.63
4.53
18.13
17.20
94
21.96
Net margin%
23.72
23.53
26.36
26.76
28.82
31.70
30.03
31.13
32.52
34.02
28.73
31.70
29.42
74
22.40
P/E ratio (avg)x
21.65
21.31
22.70
21.67
23.07
23.71
22.35
20.06
22.18
21.66
21.42
22.18
21.92
62
10.55
EV/EBITx
16.37
17.61
18.77
19.97
22.48
22.53
24.79
26.77
30.36
29.20
33.70
26.77
22.51
80
3.94
FCF yield (avg)%
4.34
5.76
8.29
9.77
11.11
11.00
11.71
13.42
12.62
14.85
20.22
12.62
11.05
34
3.50
FCF margin%
5.12
3.11
0.40
1.54
1.39
0.40
3.35
2.96
4.86
6.40
6.30
3.35
3.03
74
1.068
FCF / Net incomex
2.215
2.226
2.640
3.157
3.802
4.311
4.382
5.220
5.850
6.954
0.778
5.220
4.057
68
9.21
ROIC%
23.36
25.17
27.46
27.13
29.42
31.67
28.87
28.81
29.28
31.68
20.35
29.28
28.84
8
13.61
Return on equity%
7.62
6.57
8.36
6.74
8.04
8.48
7.33
10.22
9.30
8.32
9.26
8.48
8.18
64
16.71
Return on assets%
5.22
4.92
2.30
0.40
0.40
0.40
0.40
0.42
0.40
0.40
22.86
0.40
0.40
14
1.11
EPS€
0.52
0.60
0.65
0.61
0.63
0.68
0.77
0.87
0.98
0.99
1.17
9.30%
6.60%
—
27.70
EPS growth%
27.93
25.04
27.21
27.99
30.49
33.04
34.16
33.76
34.62
34.86
2.43
34.16
31.76
59
1.94
Bookvalue per sh€
1.65
1.79
1.60
1.52
1.36
1.43
1.55
1.53
1.61
1.80
0.73
5.79%
(0.16%)
—
1.68
FCF per share€
4.16
4.73
5.41
5.43
6.21
6.16
7.28
7.81
8.24
9.73
1.08
9.39%
10.80%
—
1.45
Dividend per sh€
1.13
1.24
1.27
1.51
1.57
1.69
1.87
1.87
2.02
1.94
1.91
4.35%
7.36%
—
16.37
Div yield (avg)%
33.43
33.46
34.38
32.92
31.19
29.60
30.27
28.33
30.33
28.88
25.71
29.60
30.76
78
14.81
Payout ratio%
16.53
17.29
16.63
16.14
16.54
15.99
15.28
16.78
13.93
11.89
15.42
15.28
16.34
24
0.904
Shares (diluted)M
1.551
1.841
2.002
1.992
2.131
2.245
2.278
2.396
2.487
2.816
0.929
5.73%
7.78%
24
5.59
Buyback yield%
29.50
29.15
31.94
32.53
31.23
33.40
36.24
38.99
39.38
36.55
25.78
36.55
32.97
19
1.354
D/E ratiox
1.085
1.165
1.191
1.241
1.481
1.472
1.535
1.583
1.692
1.671
1.750
1.583
1.476
16
0.440
Enterprise value€M
5.635
5.726
6.362
6.575
7.759
8.209
8.549
8.690
10.25
11.71
0.887
8.58%
9.39%
88
2.063
LT debt€M
0.930
1.011
1.035
1.166
1.308
1.370
1.406
1.463
1.621
1.967
3.595
8.49%
7.64%
56
Revenue
€4.604M
4.03%
1.00×
Cost of revenue
€3.223M
4.03%
1.00×
Operating expenses
€0.865M
4.60%
1.06×
Cash and investments
19.67%
Property and equipment
18.76%
Spread over hurdle
28.14%