3.407
Revenue€M
2.730
2.820
2.847
2.840
2.864
2.876
2.871
2.992
3.128
3.257
3.480
2.60%
2.02%
91
27.62
Revenue growth%
23.85
22.62
23.92
21.86
21.09
19.16
19.90
18.11
19.32
21.45
2.31
19.32
21.27
6
14.68
Gross margin%
14.94
15.74
14.26
14.05
13.25
11.09
13.16
11.68
12.59
12.87
23.71
12.59
13.21
9
28.46
Operating margin%
11.92
9.41
11.20
12.10
11.36
10.96
11.12
11.48
14.19
12.92
4.12
11.48
11.42
87
2.52
Net margin%
16.98
17.55
15.24
16.86
16.75
19.02
18.86
17.83
15.80
18.09
12.93
18.09
17.27
63
21.97
P/E ratio (avg)x
47.10
45.78
44.54
42.84
47.71
55.37
53.65
57.44
58.55
56.01
26.06
56.01
50.68
62
20.22
EV/EBITx
23.83
25.93
29.33
33.60
39.14
36.87
41.97
46.17
46.81
52.93
25.27
46.17
38.00
39
13.88
FCF yield (avg)%
29.48
27.40
24.44
25.88
27.54
29.31
30.77
30.57
31.66
31.46
7.60
30.77
29.39
49
21.42
FCF margin%
3.07
0.99
1.40
0.68
0.83
0.40
1.12
3.92
6.75
7.74
13.73
3.92
1.26
33
0.384
FCF / Net incomex
0.936
0.929
1.094
1.155
1.373
1.608
1.796
1.802
1.789
1.761
1.653
1.789
1.491
33
12.84
ROIC%
24.48
22.38
24.92
24.30
26.65
25.63
26.38
28.90
31.48
30.88
19.71
28.90
26.01
90
20.72
Return on equity%
18.30
19.91
20.65
23.10
25.67
26.57
25.99
26.51
24.89
27.36
3.79
26.51
25.28
51
25.44
Return on assets%
8.84
5.90
6.62
5.96
4.65
2.14
1.12
0.79
0.72
1.86
21.42
1.12
3.39
13
0.06
EPS€
0.15
0.17
0.19
0.23
0.26
0.29
0.35
0.38
0.39
0.44
0.07
10.79%
11.53%
—
14.67
EPS growth%
28.56
28.65
27.54
30.09
29.93
28.46
29.10
27.08
27.02
28.47
28.21
28.46
28.51
7
0.12
Bookvalue per sh€
0.13
0.13
0.11
0.10
0.11
0.11
0.10
0.10
0.09
0.09
0.13
(3.96%)
(4.55%)
—
0.04
FCF per share€
0.13
0.12
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.09
0.13
(3.31%)
(3.94%)
—
0.05
Dividend per sh€
0.04
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.05
(5.90%)
(4.33%)
—
15.81
Div yield (avg)%
16.97
17.21
19.67
18.95
17.11
17.85
15.67
12.80
14.80
14.37
21.15
14.80
17.04
92
9.97
Payout ratio%
21.88
23.98
26.04
26.35
24.62
26.71
24.08
26.50
28.11
27.87
4.83
26.71
26.19
76
20.74
Shares (diluted)M
17.51
18.96
17.56
18.34
18.10
16.57
14.85
14.47
15.04
16.08
21.34
(2.34%)
(0.40%)
80
29.21
Buyback yield%
31.36
28.53
26.36
25.16
25.95
28.86
27.59
28.92
27.13
26.56
7.18
27.59
27.36
8
0.474
D/E ratiox
0.339
0.385
0.410
0.444
0.484
0.478
0.487
0.476
0.513
0.587
1.748
0.487
0.477
36
1.969
Enterprise value€M
1.467
1.521
1.723
1.683
1.652
1.804
1.870
1.924
1.885
2.007
3.037
3.97%
3.93%
73
2.113
LT debt€M
1.429
1.582
1.822
2.027
2.325
2.751
2.975
3.380
3.644
4.269
0.568
12.92%
13.44%
79
Revenue
€3.257M
2.02%
1.00×
Cost of revenue
€1.603M
2.08%
1.01×
Operating expenses
€0.725M
1.85%
0.98×
Goodwill & intangibles
16.43%