1.010
Revenue€M
0.950
1.042
1.107
1.163
1.259
1.324
1.408
1.540
1.685
1.820
1.076
7.64%
7.53%
53
11.88
Revenue growth%
17.22
19.31
20.92
18.92
19.62
18.27
16.11
13.14
15.42
15.88
20.32
15.88
17.74
83
10.83
Gross margin%
13.65
11.00
8.66
9.11
10.77
10.60
12.51
12.74
13.61
15.81
18.46
12.74
11.76
54
15.89
Operating margin%
34.16
36.02
35.20
35.29
33.57
32.03
33.97
35.01
37.76
37.21
9.28
35.01
35.10
50
13.19
Net margin%
24.17
23.19
24.98
26.00
26.93
25.21
23.22
23.29
21.77
18.93
5.26
23.22
23.73
14
22.73
P/E ratio (avg)x
12.54
13.44
16.10
17.35
20.44
23.44
27.25
31.80
34.24
38.38
11.94
31.80
21.94
76
15.67
EV/EBITx
34.68
36.47
37.34
38.72
39.28
41.18
41.48
44.73
43.34
46.73
25.03
43.34
40.23
9
29.27
FCF yield (avg)%
24.99
24.34
26.57
29.51
29.35
28.67
27.93
25.89
27.46
24.68
21.14
27.46
27.01
33
15.33
FCF margin%
16.03
18.29
16.92
15.90
14.02
14.01
16.28
19.23
21.00
21.81
22.97
19.23
16.60
21
0.834
FCF / Net incomex
1.745
1.940
1.912
2.132
2.133
2.149
1.924
2.066
2.035
2.264
1.636
2.066
2.050
81
13.02
ROIC%
25.91
27.49
26.25
26.97
25.31
24.59
21.68
20.03
22.85
25.04
7.86
22.85
25.17
33
2.91
Return on equity%
28.06
29.76
27.12
25.32
25.34
27.56
24.57
26.96
24.36
23.15
24.92
24.57
26.15
18
22.39
Return on assets%
26.89
24.28
25.13
24.97
24.96
26.72
27.92
27.15
26.78
25.86
26.33
26.78
26.29
50
0.15
EPS€
0.14
0.15
0.15
0.15
0.15
0.17
0.17
0.18
0.19
0.16
0.16
0.47%
0.12%
—
14.24
EPS growth%
11.12
8.57
8.52
6.77
4.20
2.74
1.97
3.97
6.68
4.38
23.23
3.97
5.53
25
0.13
Bookvalue per sh€
0.18
0.20
0.19
0.18
0.17
0.17
0.17
0.19
0.20
0.21
0.05
4.06%
1.97%
—
0.13
FCF per share€
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.09
3.90%
4.70%
—
0.06
Dividend per sh€
0.20
0.22
0.26
0.32
0.32
0.36
0.43
0.45
0.53
0.60
0.15
13.61%
11.61%
—
14.49
Div yield (avg)%
31.50
28.63
28.21
31.05
32.08
29.30
27.92
27.26
25.99
27.47
2.77
27.47
28.42
66
21.47
Payout ratio%
18.28
18.79
20.74
19.52
20.50
18.04
16.86
16.24
18.57
19.04
27.17
18.04
18.68
66
3.090
Shares (diluted)M
2.459
2.375
2.432
2.541
2.489
2.430
2.295
1.962
1.905
1.611
3.131
(8.33%)
(4.60%)
30
8.50
Buyback yield%
14.21
12.76
12.16
11.12
8.30
10.76
9.99
7.70
6.32
7.68
16.48
7.70
10.37
26
1.745
D/E ratiox
0.448
0.398
0.419
0.462
0.411
0.447
0.488
0.440
0.476
0.437
1.319
0.447
0.443
81
0.334
Enterprise value€M
1.249
1.226
1.378
1.252
1.199
1.147
1.260
1.242
1.153
1.265
0.287
1.08%
0.13%
14
1.233
LT debt€M
2.089
2.093
2.093
2.398
2.587
3.005
3.259
3.472
3.355
3.287
0.242
4.90%
5.28%
43
Revenue
€1.820M
7.53%
1.00×
Cost of revenue
€1.274M
7.53%
1.00×
Operating expenses
€0.300M
7.59%
1.01×
Property and equipment
17.24%
Goodwill & intangibles
16.02%