3.819
Revenue€M
7.244
7.545
7.832
8.160
8.247
8.393
8.669
8.836
8.998
9.227
4.157
2.27%
2.61%
42
13.99
Revenue growth%
9.01
8.75
6.54
8.89
10.97
10.49
9.26
7.05
7.69
7.69
26.62
7.69
8.82
37
10.22
Gross margin%
26.91
26.22
23.43
24.67
25.55
27.94
27.56
30.13
28.81
28.09
28.17
28.09
27.24
43
25.97
Operating margin%
32.41
30.98
32.23
31.15
32.28
34.20
34.94
32.45
30.14
27.31
29.04
32.45
32.26
58
22.24
Net margin%
6.53
8.98
10.16
10.68
10.15
11.01
11.79
13.78
14.05
14.76
19.88
13.78
10.84
58
21.82
P/E ratio (avg)x
27.24
27.69
27.95
28.56
30.88
31.39
29.98
30.40
28.29
27.30
25.55
29.98
28.42
94
28.67
EV/EBITx
16.39
19.47
22.85
27.06
26.57
26.42
29.67
31.40
33.57
39.67
27.52
31.40
26.81
63
22.32
FCF yield (avg)%
13.47
12.94
12.08
13.71
16.45
15.58
16.48
18.64
19.55
16.90
28.47
16.90
16.02
41
23.85
FCF margin%
15.98
14.70
15.43
16.56
17.31
17.09
19.82
19.64
18.47
19.19
16.97
19.19
17.20
56
1.040
FCF / Net incomex
1.175
1.122
1.065
1.033
1.014
1.011
1.045
1.050
1.186
1.355
1.115
1.050
1.058
88
16.54
ROIC%
28.82
31.09
31.87
29.84
27.08
29.90
28.14
29.68
26.90
28.43
20.51
28.43
29.25
63
20.12
Return on equity%
8.45
5.90
6.91
6.60
9.35
6.41
4.80
7.29
5.40
8.18
5.91
6.41
6.75
31
8.39
Return on assets%
5.37
3.39
4.39
5.73
8.39
10.50
10.57
8.45
8.37
10.00
17.78
10.00
8.38
78
0.09
EPS€
0.14
0.14
0.14
0.14
0.14
0.16
0.15
0.17
0.19
0.22
0.10
9.45%
5.02%
—
28.91
EPS growth%
18.66
15.86
16.79
17.35
16.36
14.59
14.09
12.54
12.88
15.81
8.97
14.09
15.84
78
0.23
Bookvalue per sh€
0.14
0.14
0.13
0.15
0.17
0.18
0.20
0.20
0.22
0.25
0.15
8.72%
7.63%
—
0.07
FCF per share€
0.20
0.22
0.23
0.23
0.26
0.28
0.30
0.28
0.28
0.28
0.14
1.76%
3.49%
—
0.18
Dividend per sh€
0.25
0.27
0.29
0.32
0.36
0.39
0.43
0.44
0.48
0.54
0.14
8.48%
8.77%
—
7.68
Div yield (avg)%
17.56
16.38
18.03
19.41
17.03
16.07
18.73
19.79
21.33
22.22
2.14
19.79
18.38
6
8.50
Payout ratio%
7.69
9.42
8.25
8.04
7.62
6.25
5.74
6.86
9.32
6.65
8.37
6.65
7.65
78
44.21
Shares (diluted)M
64.22
62.44
60.06
64.57
63.18
74.97
74.83
85.00
99.50
115.4
43.90
12.79%
7.78%
89
15.23
Buyback yield%
3.07
4.39
1.71
3.20
0.81
0.40
2.55
2.79
0.40
2.58
15.04
2.55
2.56
13
0.497
D/E ratiox
0.407
0.392
0.407
0.441
0.496
0.533
0.534
0.588
0.580
0.650
1.720
0.580
0.515
78
2.401
Enterprise value€M
1.416
1.285
1.415
1.391
1.333
1.278
1.250
1.353
1.412
1.257
3.764
(1.16%)
(2.43%)
85
7.704
LT debt€M
8.433
8.247
7.773
8.011
8.737
10.23
10.52
12.01
12.86
12.83
1.336
7.98%
5.13%
27
Revenue
€9.227M
2.61%
1.00×
Cost of revenue
€5.409M
2.93%
1.03×
Operating expenses
€2.017M
2.44%
0.98×
Goodwill & intangibles
13.64%