3.850
Revenue€M
2.538
2.697
2.893
3.106
3.273
3.590
3.884
4.225
4.548
4.841
3.961
8.14%
7.45%
45
17.19
Revenue growth%
8.44
7.14
6.22
6.81
8.08
10.35
10.14
9.45
11.62
12.62
27.51
10.35
8.95
60
20.33
Gross margin%
18.50
19.94
16.98
14.42
16.24
18.14
15.62
16.52
15.91
15.10
9.53
15.91
16.38
55
21.03
Operating margin%
19.44
18.05
17.28
15.10
14.66
12.14
14.37
17.19
16.79
19.20
10.82
16.79
16.99
52
17.61
Net margin%
0.58
1.05
0.40
1.96
2.54
2.66
3.78
6.33
7.43
9.72
3.21
6.33
2.60
15
36.00
P/E ratio (avg)x
40.55
46.78
46.08
46.26
49.92
53.78
54.75
54.56
53.30
59.31
34.48
54.56
51.61
31
14.85
EV/EBITx
19.10
18.11
16.76
18.26
19.49
20.64
21.23
21.33
19.43
21.19
23.04
21.19
19.46
34
19.08
FCF yield (avg)%
8.90
10.21
10.19
9.44
8.67
9.40
11.01
12.05
9.26
8.83
4.93
9.40
9.42
82
5.97
FCF margin%
26.64
26.16
28.18
30.12
30.05
32.37
32.50
31.86
34.84
33.12
29.39
32.50
30.99
81
0.226
FCF / Net incomex
1.709
1.783
1.701
1.995
2.146
2.480
2.587
2.850
3.269
3.815
0.172
2.850
2.313
71
13.80
ROIC%
13.77
13.04
15.25
16.55
17.92
18.64
16.46
16.95
15.83
12.85
24.05
16.46
16.15
43
29.30
Return on equity%
5.84
3.58
5.03
4.52
5.38
5.40
2.52
5.41
2.96
5.88
7.82
5.40
5.21
69
19.01
Return on assets%
15.43
17.95
15.37
13.65
13.10
11.02
8.54
10.12
8.23
5.59
3.33
8.54
12.06
72
0.37
EPS€
0.54
0.54
0.52
0.59
0.56
0.57
0.63
0.65
0.61
0.58
0.38
0.53%
0.96%
—
7.18
EPS growth%
16.64
16.47
14.35
12.34
12.61
12.18
10.13
8.88
10.41
9.79
25.10
10.13
12.26
13
0.48
Bookvalue per sh€
0.61
0.59
0.65
0.62
0.59
0.57
0.64
0.65
0.71
0.82
0.17
6.81%
2.69%
—
0.15
FCF per share€
0.51
0.53
0.57
0.62
0.70
0.72
0.71
0.85
1.00
1.10
0.17
9.47%
8.25%
—
0.47
Dividend per sh€
0.43
0.43
0.44
0.44
0.52
0.53
0.57
0.61
0.63
0.73
0.48
7.28%
5.77%
—
5.37
Div yield (avg)%
17.37
20.35
18.12
20.77
21.23
20.15
20.46
18.98
20.16
20.09
12.03
20.15
20.15
70
19.22
Payout ratio%
16.74
18.07
18.80
19.22
16.58
19.29
19.65
17.86
16.58
16.44
20.45
17.86
17.96
46
7.597
Shares (diluted)M
7.726
8.767
8.783
8.823
9.727
9.536
9.107
8.697
10.08
10.17
7.457
0.89%
2.44%
35
25.51
Buyback yield%
23.26
22.63
21.32
19.78
20.95
20.45
22.10
24.28
22.48
20.53
19.11
22.10
21.71
15
0.391
D/E ratiox
0.802
0.812
0.736
0.818
0.918
0.960
0.989
1.054
1.035
0.962
0.960
0.989
0.939
28
3.894
Enterprise value€M
2.976
3.431
3.625
3.683
3.902
4.268
4.891
5.307
5.087
5.166
3.243
5.77%
5.41%
10
0.420
LT debt€M
0.633
0.764
0.896
1.036
1.171
1.247
1.354
1.554
1.590
1.708
4.559
7.85%
11.75%
42
Revenue
€4.841M
7.45%
1.00×
Cost of revenue
€3.329M
7.34%
0.99×
Operating expenses
€0.591M
7.48%
1.00×
Property and equipment
13.48%