3.870
Revenue€M
2.821
2.954
3.166
3.315
3.475
3.656
3.849
4.098
4.354
4.497
3.954
5.29%
5.27%
29
26.64
Revenue growth%
7.53
9.72
9.19
8.62
8.20
8.73
10.29
9.81
11.38
13.11
28.62
10.29
9.45
80
28.42
Gross margin%
4.44
7.12
6.00
5.87
4.23
6.46
8.69
9.35
7.44
9.06
19.02
8.69
6.79
84
28.08
Operating margin%
6.88
5.64
7.95
7.71
8.61
7.73
6.41
6.75
7.55
9.34
18.13
7.55
7.63
85
29.67
Net margin%
24.07
22.56
25.52
23.86
24.04
22.86
25.57
28.01
25.35
24.63
19.03
25.35
24.35
7
27.11
P/E ratio (avg)x
29.56
27.74
27.74
25.48
26.05
28.60
28.43
29.24
32.06
35.98
23.27
29.24
28.51
43
23.82
EV/EBITx
26.63
29.16
26.30
24.79
27.43
29.57
26.67
24.89
22.99
24.21
6.665
24.89
26.46
73
26.79
FCF yield (avg)%
28.76
27.52
28.58
29.55
31.86
31.28
30.92
32.78
32.79
34.40
15.85
32.78
31.10
10
10.77
FCF margin%
2.05
0.53
0.40
1.97
2.43
0.40
0.96
0.40
0.77
2.60
7.42
0.77
0.86
43
1.268
FCF / Net incomex
0.471
0.522
0.598
0.598
0.645
0.675
0.739
0.806
0.835
0.906
0.183
0.806
0.660
59
16.26
ROIC%
31.20
33.20
31.59
32.00
31.21
29.55
30.58
27.99
30.63
29.04
29.26
29.55
30.91
54
23.94
Return on equity%
31.06
32.50
30.36
28.64
30.73
31.51
33.03
33.83
35.12
34.74
28.62
33.83
32.01
62
15.25
Return on assets%
24.21
26.10
23.95
21.78
24.19
23.54
25.47
27.71
25.54
23.87
18.03
25.47
24.20
6
0.26
EPS€
0.23
0.26
0.23
0.23
0.24
0.26
0.27
0.24
0.23
0.24
0.28
(0.51%)
0.03%
—
2.41
EPS growth%
2.14
1.07
3.88
4.58
7.25
5.35
4.76
2.30
0.40
0.40
13.00
2.30
3.09
12
0.17
Bookvalue per sh€
0.25
0.31
0.31
0.30
0.29
0.32
0.34
0.33
0.37
0.40
0.19
6.81%
4.19%
—
0.19
FCF per share€
0.23
0.27
0.27
0.30
0.30
0.30
0.29
0.28
0.28
0.31
0.24
0.36%
3.81%
—
0.06
Dividend per sh€
0.40
0.43
0.47
0.55
0.60
0.62
0.72
0.82
0.79
0.83
0.06
6.64%
7.53%
—
16.01
Div yield (avg)%
17.91
20.77
22.79
20.10
19.24
19.55
19.10
16.95
19.54
21.16
11.14
19.54
19.55
10
3.92
Payout ratio%
11.12
11.67
13.23
12.41
11.83
14.42
14.55
15.72
17.03
17.20
7.07
15.72
13.83
16
8.052
Shares (diluted)M
15.70
16.21
17.36
17.49
20.15
19.98
21.50
21.59
23.96
26.47
7.894
5.60%
5.25%
67
25.06
Buyback yield%
0.40
0.40
0.40
0.40
0.40
2.66
2.66
0.90
1.86
0.40
9.99
1.86
0.40
22
0.818
D/E ratiox
1.728
1.872
1.932
2.104
2.107
2.142
2.297
2.285
2.688
2.570
1.741
2.297
2.124
46
3.312
Enterprise value€M
2.416
2.240
1.961
1.806
1.746
1.577
1.578
1.648
1.742
1.639
1.841
(1.25%)
(3.85%)
21
0.965
LT debt€M
4.059
4.058
4.438
4.379
4.700
5.333
5.453
5.010
5.277
5.334
1.573
2.57%
3.98%
77
Revenue
€4.497M
5.27%
1.00×
Cost of revenue
€2.492M
5.52%
1.02×
Operating expenses
€0.993M
4.84%
0.96×
Goodwill & intangibles
22.36%