0.509
Revenue€M
0.531
0.559
0.588
0.637
0.692
0.729
0.785
0.848
0.904
0.950
0.544
6.53%
6.74%
28
26.81
Revenue growth%
14.13
12.26
13.46
14.08
14.68
12.09
13.18
12.31
10.76
10.77
21.80
12.09
12.74
53
28.48
Gross margin%
14.39
14.47
12.61
13.08
13.87
11.23
10.84
10.62
7.78
10.76
26.18
10.76
11.92
17
11.14
Operating margin%
2.74
5.08
2.22
0.45
0.40
2.88
4.20
7.12
6.91
8.57
9.49
6.91
3.54
59
17.35
Net margin%
12.36
10.97
12.67
11.71
13.98
14.76
15.39
17.87
16.07
14.21
10.01
15.39
14.10
54
29.51
P/E ratio (avg)x
28.92
28.91
34.57
37.57
37.67
43.02
43.02
50.93
60.65
68.88
13.72
50.93
40.34
13
21.84
EV/EBITx
24.77
25.97
29.30
29.56
28.22
29.46
32.78
31.61
31.79
36.20
33.67
31.79
29.51
64
3.82
FCF yield (avg)%
20.69
21.17
18.80
18.76
16.33
17.74
16.05
13.68
14.81
11.85
17.84
14.81
17.04
74
10.03
FCF margin%
30.85
32.92
31.85
31.91
29.79
28.60
26.41
24.58
22.85
22.32
24.40
24.58
29.20
10
0.275
FCF / Net incomex
0.309
0.325
0.344
0.311
0.266
0.248
0.229
0.235
0.250
0.264
1.712
0.248
0.265
76
16.02
ROIC%
27.41
27.14
29.47
26.58
26.77
23.83
21.30
20.56
19.09
17.06
19.47
20.56
25.20
28
10.42
Return on equity%
15.12
14.83
12.48
11.89
13.83
12.42
13.73
13.95
13.21
14.26
13.66
13.73
13.78
52
8.51
Return on assets%
16.53
14.27
13.28
16.01
15.75
14.92
17.63
19.37
16.73
16.17
5.29
16.73
16.09
65
24.01
EPS€
13.20
15.10
16.26
18.10
18.22
20.94
21.54
22.48
25.57
25.09
26.69
6.61%
6.67%
—
8.95
EPS growth%
24.51
26.52
24.63
24.34
26.39
26.31
24.38
22.91
22.90
21.74
19.85
22.91
24.44
65
16.50
Bookvalue per sh€
25.64
24.12
21.83
20.17
20.21
19.09
21.00
22.26
22.79
21.02
22.74
0.78%
(0.94%)
—
21.09
FCF per share€
24.94
25.34
25.02
25.46
25.08
26.17
30.46
29.65
28.74
30.93
16.20
4.28%
2.88%
—
21.47
Dividend per sh€
8.82
9.05
10.64
12.39
14.22
15.10
17.39
19.13
20.14
18.97
8.57
5.94%
9.73%
—
20.82
Div yield (avg)%
2.34
3.43
0.44
0.40
0.40
2.90
2.59
3.98
1.06
0.40
10.27
2.59
1.70
16
19.45
Payout ratio%
10.93
8.97
7.24
9.21
7.35
9.60
12.10
9.99
11.49
13.46
8.02
11.49
9.80
74
0.030
Shares (diluted)M
0.025
0.023
0.021
0.022
0.021
0.022
0.021
0.019
0.018
0.019
0.030
(1.89%)
(3.94%)
50
14.09
Buyback yield%
13.54
11.11
12.91
11.57
12.09
12.10
10.80
10.82
9.11
8.22
3.42
10.80
11.34
33
0.658
D/E ratiox
1.221
1.203
1.312
1.242
1.283
1.472
1.365
1.394
1.401
1.295
0.978
1.394
1.303
41
0.167
Enterprise value€M
0.376
0.404
0.462
0.543
0.584
0.582
0.665
0.694
0.660
0.629
0.660
1.49%
5.62%
79
0.698
LT debt€M
0.716
0.691
0.742
0.706
0.705
0.753
0.778
0.852
0.947
0.966
0.233
6.52%
2.88%
67
Revenue
€0.950M
6.74%
1.00×
Cost of revenue
€0.632M
7.21%
1.05×
Operating expenses
€0.109M
5.65%
0.90×
Property and equipment
17.53%