2.667
Revenue€M
3.843
3.812
3.854
3.962
4.061
4.170
4.200
4.299
4.264
4.307
2.867
1.18%
1.40%
78
29.19
Revenue growth%
10.70
10.28
10.47
12.70
10.88
11.40
11.09
13.18
11.02
11.24
10.76
11.24
11.05
69
26.54
Gross margin%
17.95
20.26
17.71
16.18
15.74
17.02
16.79
15.27
14.95
14.84
26.70
15.27
16.49
18
26.29
Operating margin%
4.65
2.43
2.41
2.70
0.40
0.57
3.28
3.63
5.77
7.95
24.69
3.63
2.99
27
9.65
Net margin%
22.18
22.43
20.45
18.30
16.19
15.23
12.42
12.94
10.89
13.58
3.54
12.94
15.71
44
35.76
P/E ratio (avg)x
28.53
29.11
26.11
27.62
25.80
24.22
23.36
25.85
26.45
26.20
22.39
25.85
26.15
65
10.88
EV/EBITx
25.54
25.39
25.18
23.37
22.18
20.85
21.59
19.83
17.36
15.61
6.742
19.83
21.88
8
18.22
FCF yield (avg)%
13.11
12.22
9.85
8.61
9.69
11.73
11.97
14.49
11.76
13.53
29.42
11.97
11.86
74
14.81
FCF margin%
23.57
24.81
26.61
27.52
26.84
29.34
29.52
30.79
29.11
31.98
5.80
29.52
28.31
58
0.117
FCF / Net incomex
1.304
1.339
1.176
1.207
1.187
1.153
1.226
1.176
1.000
1.074
1.572
1.153
1.181
47
14.81
ROIC%
9.27
8.46
7.96
6.97
7.32
4.52
4.13
1.77
1.70
0.76
29.01
1.77
5.75
92
4.03
Return on equity%
13.68
15.22
16.61
16.88
19.12
19.73
22.73
20.12
22.08
20.57
19.75
20.57
19.43
75
12.09
Return on assets%
33.14
32.35
30.61
30.20
29.77
29.07
29.14
29.94
32.52
33.90
14.15
29.94
30.40
79
0.43
EPS€
1.01
1.12
1.14
1.20
1.16
1.23
1.46
1.63
1.58
1.54
0.45
5.89%
4.48%
—
21.04
EPS growth%
23.49
26.18
28.90
27.82
29.01
31.85
30.51
29.79
26.87
27.22
21.14
29.79
28.36
82
0.39
Bookvalue per sh€
0.60
0.67
0.76
0.88
0.92
0.90
1.01
1.15
1.12
1.18
0.62
5.04%
8.51%
—
0.84
FCF per share€
1.71
1.78
1.97
2.11
2.41
2.33
2.50
2.90
3.25
3.49
0.74
7.65%
8.94%
—
0.88
Dividend per sh€
0.27
0.25
0.27
0.24
0.26
0.25
0.23
0.27
0.27
0.27
1.03
1.07%
(0.33%)
—
18.37
Div yield (avg)%
28.80
27.99
30.26
30.39
32.85
33.22
33.57
34.74
37.31
39.82
6.79
34.74
33.04
34
6.42
Payout ratio%
25.94
25.63
24.35
21.57
22.53
20.73
18.46
19.11
18.87
16.94
4.65
18.87
21.15
28
4.224
Shares (diluted)M
3.951
4.044
4.233
4.651
4.415
4.664
4.160
4.020
4.261
4.386
4.390
(0.13%)
0.96%
85
15.12
Buyback yield%
23.26
22.58
23.73
22.13
22.52
20.92
22.21
24.62
22.09
22.98
10.73
22.21
22.55
52
1.368
D/E ratiox
0.814
0.901
0.931
1.069
0.990
0.947
0.996
1.058
1.109
1.185
0.113
1.058
0.993
70
3.543
Enterprise value€M
3.795
4.380
4.846
4.890
5.231
6.089
7.238
7.057
7.086
6.870
2.874
5.60%
6.69%
64
2.683
LT debt€M
0.958
1.057
1.036
1.209
1.215
1.180
1.339
1.431
1.625
1.785
1.566
8.00%
6.63%
12
Revenue
€4.307M
1.40%
1.00×
Cost of revenue
€3.015M
1.40%
1.00×
Operating expenses
€0.527M
1.15%
0.98×
Property and equipment
15.11%
Goodwill & intangibles
14.76%