0.485
Revenue€M
3.193
3.321
3.433
3.621
3.670
3.709
3.731
3.812
3.835
3.953
0.521
1.50%
2.28%
91
20.26
Revenue growth%
29.65
27.33
28.43
27.36
24.80
23.00
23.26
23.98
26.73
28.64
19.99
23.98
27.03
73
25.04
Gross margin%
17.51
16.62
17.84
19.88
21.85
24.65
27.00
27.42
30.23
27.92
5.90
27.42
23.25
81
3.50
Operating margin%
31.87
31.83
33.65
33.62
31.22
29.82
32.27
34.78
37.11
34.12
23.56
34.12
32.94
87
5.66
Net margin%
15.81
14.40
13.28
12.03
9.54
11.75
12.62
13.17
15.07
14.33
17.77
13.17
13.23
36
21.14
P/E ratio (avg)x
43.11
49.56
51.16
57.98
66.35
70.86
67.41
67.91
70.62
71.18
37.03
70.62
66.88
20
24.82
EV/EBITx
36.54
42.70
42.38
42.45
42.93
48.95
49.47
53.66
62.11
62.52
23.16
53.66
45.94
36
2.32
FCF yield (avg)%
9.43
8.49
8.68
9.88
10.82
8.06
8.53
11.13
11.14
10.66
7.93
10.66
9.66
32
17.75
FCF margin%
18.88
18.40
20.56
20.88
22.68
23.34
22.75
19.81
20.60
23.51
27.21
22.75
20.74
75
0.859
FCF / Net incomex
1.960
2.249
2.629
2.494
2.350
2.684
2.910
3.170
3.324
3.345
1.333
3.170
2.656
47
25.29
ROIC%
5.02
6.73
5.08
2.99
4.30
1.83
0.40
0.40
0.40
1.68
12.93
0.40
2.41
62
8.52
Return on equity%
24.52
27.03
24.50
24.98
27.69
29.66
27.53
26.76
28.55
29.36
25.85
28.55
27.28
32
17.01
Return on assets%
21.15
20.38
21.90
20.11
22.79
22.93
25.89
23.96
23.73
26.65
12.03
23.96
22.86
43
0.21
EPS€
0.58
0.61
0.64
0.60
0.68
0.70
0.71
0.71
0.78
0.75
0.22
2.09%
3.52%
—
21.62
EPS growth%
19.81
17.57
14.88
13.07
13.07
13.94
14.84
16.06
15.38
15.10
22.81
15.10
14.99
47
0.59
Bookvalue per sh€
0.37
0.38
0.40
0.35
0.37
0.33
0.35
0.36
0.34
0.29
0.74
(4.42%)
(2.27%)
—
0.49
FCF per share€
0.26
0.23
0.21
0.23
0.22
0.23
0.24
0.23
0.24
0.24
0.51
1.68%
(1.84%)
—
0.32
Dividend per sh€
0.23
0.22
0.25
0.23
0.24
0.22
0.21
0.23
0.24
0.25
0.80
0.49%
0.16%
—
28.79
Div yield (avg)%
33.89
33.09
33.17
30.73
29.96
31.56
31.82
32.13
31.53
31.76
23.18
31.76
31.79
90
21.45
Payout ratio%
22.39
21.19
23.18
24.47
25.53
27.79
25.21
23.88
25.37
27.88
6.56
25.37
24.84
26
2.278
Shares (diluted)M
2.223
2.108
1.811
1.929
1.980
1.823
1.702
1.806
1.833
1.993
2.355
0.13%
(0.88%)
26
9.04
Buyback yield%
8.65
8.90
7.54
5.25
3.25
5.90
5.59
4.30
3.04
3.70
23.44
4.30
5.42
61
1.776
D/E ratiox
1.006
0.879
0.769
0.842
0.771
0.839
0.911
0.963
0.968
0.837
0.207
0.911
0.860
51
1.208
Enterprise value€M
3.015
2.712
2.539
2.644
2.633
2.365
2.142
2.346
2.534
2.613
0.330
(0.15%)
(0.63%)
10
1.754
LT debt€M
1.974
1.969
1.882
1.724
1.513
1.627
1.632
1.715
1.507
1.621
1.004
1.39%
(2.01%)
12
Revenue
€3.953M
2.28%
1.00×
Cost of revenue
€1.791M
2.20%
0.99×
Operating expenses
€0.958M
2.18%
0.99×
Property and equipment
17.97%
Cash and investments
17.29%