2.111
Revenue€M
2.043
2.157
2.261
2.381
2.473
2.548
2.632
2.714
2.815
2.885
2.162
3.13%
3.94%
68
4.18
Revenue growth%
25.24
25.52
24.97
26.32
27.87
29.01
31.36
32.21
30.72
31.67
26.70
31.36
28.44
28
13.54
Gross margin%
16.89
15.29
18.21
19.96
20.46
20.45
19.26
20.41
21.22
23.38
3.72
20.45
20.18
8
21.31
Operating margin%
25.74
25.83
23.64
24.89
23.93
21.73
18.89
20.42
18.51
21.09
29.05
20.42
22.69
72
16.31
Net margin%
28.84
28.91
29.11
28.14
28.31
30.92
28.66
26.65
28.84
31.69
21.34
28.84
28.84
80
26.09
P/E ratio (avg)x
12.32
14.73
14.42
15.81
15.70
17.40
17.98
18.97
20.82
22.39
14.31
18.97
16.61
11
8.248
EV/EBITx
20.52
19.26
18.22
19.09
19.48
19.17
17.25
16.30
16.89
14.51
6.106
16.89
18.65
17
6.32
FCF yield (avg)%
11.92
9.01
9.27
9.79
12.41
10.80
11.76
11.32
10.27
10.40
3.35
10.80
10.60
14
7.96
FCF margin%
21.13
21.88
22.55
22.74
23.15
22.97
22.79
20.00
17.33
19.93
10.45
20.00
22.21
56
1.608
FCF / Net incomex
1.315
1.501
1.528
1.659
1.762
1.918
1.805
1.755
1.743
1.706
1.358
1.755
1.725
70
5.77
ROIC%
17.39
16.80
15.76
17.14
18.04
18.89
19.51
17.60
19.96
19.54
29.93
19.51
17.82
47
22.97
Return on equity%
19.06
16.71
16.25
16.19
17.35
18.02
17.91
15.80
13.45
12.22
19.86
15.80
16.48
86
21.86
Return on assets%
30.23
29.72
28.66
29.24
28.02
30.43
27.60
27.94
27.40
24.89
8.90
27.60
28.34
10
0.01
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.01
(3.38%)
0.47%
—
8.90
EPS growth%
2.35
3.55
3.11
5.07
7.41
6.88
5.11
5.94
7.54
8.65
10.91
6.88
5.53
25
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.01%
0.78%
—
0.01
FCF per share€
—
—
—
—
—
—
—
—
—
—
0.01
(0.85%)
(0.28%)
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.39%
2.63%
—
16.06
Div yield (avg)%
24.32
23.06
22.91
23.71
24.34
23.63
22.47
22.35
19.44
17.75
12.87
22.35
22.99
48
19.71
Payout ratio%
24.38
24.23
27.16
29.46
27.00
28.61
25.83
24.12
23.57
21.75
25.25
24.12
25.11
62
128.8
Shares (diluted)M
135.4
146.0
148.5
144.9
127.8
135.3
140.4
137.0
136.3
143.7
125.3
2.37%
(0.62%)
55
9.03
Buyback yield%
26.24
28.33
30.79
30.32
31.58
31.91
32.92
32.69
31.28
34.03
6.22
32.69
31.43
67
1.604
D/E ratiox
1.509
1.511
1.750
1.918
2.182
2.523
2.905
2.846
3.260
3.755
1.696
2.905
2.352
23
1.684
Enterprise value€M
6.209
6.461
6.846
6.839
7.170
8.452
8.584
8.879
8.525
10.20
3.306
7.31%
7.00%
87
1.724
LT debt€M
1.659
1.713
1.802
1.751
1.660
1.848
2.022
2.192
2.575
2.870
3.309
11.57%
5.15%
71
Revenue
€2.885M
3.94%
1.00×
Cost of revenue
€1.311M
3.85%
0.99×
Operating expenses
€0.710M
4.20%
1.02×
Cash and investments
15.64%