3.052
Revenue€M
2.848
3.078
3.273
3.455
3.624
3.918
4.172
4.501
4.889
5.094
3.366
7.05%
6.65%
53
29.78
Revenue growth%
33.50
34.56
33.00
32.82
32.66
32.95
32.67
33.17
35.84
37.04
16.05
33.17
33.09
86
28.20
Gross margin%
30.78
29.15
29.59
30.65
28.54
27.02
27.90
27.71
30.66
32.08
21.31
27.90
29.37
70
6.58
Operating margin%
20.47
22.53
21.52
24.39
25.75
23.37
21.23
18.83
20.61
18.19
2.54
20.61
21.37
35
6.05
Net margin%
22.08
24.25
24.77
23.94
21.31
23.53
22.62
22.20
23.60
24.78
28.86
23.53
23.56
62
37.21
P/E ratio (avg)x
34.86
32.25
30.71
33.24
36.28
35.65
32.19
34.61
32.07
34.34
10.56
34.34
33.79
90
28.74
EV/EBITx
41.72
41.75
46.18
47.93
57.29
66.97
66.01
67.84
80.93
92.90
30.12
67.84
61.65
92
21.98
FCF yield (avg)%
12.16
15.12
12.62
9.89
7.67
5.53
7.75
10.40
12.93
12.15
22.70
10.40
11.27
24
3.37
FCF margin%
4.86
5.91
4.71
7.46
9.70
7.91
8.63
5.87
8.44
8.39
28.19
8.39
7.69
39
1.555
FCF / Net incomex
0.965
1.042
1.196
1.252
1.215
1.206
1.342
1.470
1.650
1.886
1.229
1.470
1.234
72
14.49
ROIC%
18.54
20.17
20.50
17.93
20.71
18.89
19.19
18.36
18.60
18.37
21.67
18.60
18.75
62
20.31
Return on equity%
24.42
21.51
23.85
24.16
27.06
29.50
27.37
24.55
23.33
23.27
6.05
24.55
24.29
12
3.74
Return on assets%
11.98
10.86
8.13
10.70
10.61
9.34
9.89
11.30
13.63
12.97
5.65
11.30
10.78
56
0.22
EPS€
0.47
0.45
0.44
0.48
0.55
0.59
0.57
0.60
0.62
0.70
0.25
5.13%
4.84%
—
25.73
EPS growth%
19.72
16.76
19.66
19.57
19.66
20.34
22.36
23.83
21.59
20.05
5.62
21.59
19.88
31
0.10
Bookvalue per sh€
0.61
0.70
0.72
0.76
0.79
0.85
1.02
1.23
1.21
1.37
0.10
11.80%
8.43%
—
0.42
FCF per share€
0.19
0.20
0.19
0.19
0.20
0.20
0.19
0.19
0.20
0.20
0.29
0.30%
1.04%
—
0.41
Dividend per sh€
0.17
0.18
0.18
0.18
0.17
0.19
0.19
0.22
0.21
0.21
0.29
4.72%
1.92%
—
27.26
Div yield (avg)%
18.50
15.81
15.39
15.77
18.07
17.12
18.06
15.69
17.80
19.62
8.82
17.80
17.46
71
21.24
Payout ratio%
9.59
10.33
12.94
15.31
13.00
15.71
13.04
11.24
12.30
10.05
25.46
12.30
12.62
62
6.882
Shares (diluted)M
9.449
9.906
10.77
10.08
11.46
12.38
12.39
14.05
13.46
14.52
6.758
4.85%
5.46%
87
8.62
Buyback yield%
12.01
10.16
10.76
10.54
11.34
12.79
14.73
17.63
18.34
20.95
22.70
17.63
12.40
22
0.572
D/E ratiox
0.303
0.326
0.345
0.391
0.386
0.429
0.410
0.453
0.434
0.490
0.359
0.434
0.401
51
3.271
Enterprise value€M
4.474
4.269
4.263
4.041
3.509
3.599
3.906
3.445
3.511
3.578
6.608
0.39%
(2.38%)
82
0.811
LT debt€M
0.737
0.726
0.767
0.873
0.885
0.920
1.002
1.087
1.218
1.247
1.782
7.11%
7.14%
58
Revenue
€5.094M
6.65%
1.00×
Cost of revenue
€3.221M
6.90%
1.02×
Operating expenses
€0.671M
5.64%
0.91×
Property and equipment
17.72%
Cash and investments
15.38%