4.848
Revenue€M
4.478
4.857
5.123
5.364
5.651
5.997
6.441
6.890
7.302
7.590
5.058
6.08%
5.84%
48
22.59
Revenue growth%
27.31
25.97
23.13
20.45
19.90
21.38
20.98
23.79
24.65
25.50
29.36
23.79
23.46
21
29.30
Gross margin%
12.11
13.80
14.12
15.54
18.27
19.25
21.12
23.94
25.66
27.50
3.87
23.94
18.76
29
2.97
Operating margin%
22.65
22.89
21.82
19.19
18.93
20.70
23.06
20.69
20.70
19.97
14.82
20.70
20.70
93
4.22
Net margin%
20.08
20.76
22.46
21.48
19.50
22.24
24.92
22.01
24.73
24.19
24.42
24.19
22.13
78
20.09
P/E ratio (avg)x
40.86
42.93
42.32
51.12
51.77
52.11
59.19
62.93
62.85
64.18
34.80
62.85
51.94
44
13.62
EV/EBITx
38.01
39.25
43.61
42.33
48.71
58.00
63.80
76.00
85.52
92.79
11.47
76.00
53.36
56
5.17
FCF yield (avg)%
24.13
26.62
26.37
24.08
22.72
24.96
23.03
22.73
22.40
19.49
24.90
22.73
23.55
41
20.69
FCF margin%
12.20
10.92
12.43
14.09
16.95
19.48
19.38
16.59
19.40
20.86
2.11
19.40
16.77
20
1.784
FCF / Net incomex
1.104
1.140
1.257
1.385
1.555
1.745
1.755
1.607
1.792
1.695
0.492
1.745
1.581
24
11.98
ROIC%
4.55
5.59
6.68
9.15
7.53
8.30
8.86
7.39
4.95
4.75
27.77
7.39
7.04
21
24.01
Return on equity%
16.20
14.60
15.41
17.35
15.64
15.75
17.65
18.10
16.13
17.78
2.62
17.65
16.17
45
29.67
Return on assets%
7.77
9.73
7.95
10.39
9.46
11.42
12.28
9.52
9.37
7.26
2.13
9.52
9.49
23
0.39
EPS€
0.50
0.54
0.62
0.60
0.71
0.75
0.78
0.85
0.92
0.92
0.42
5.32%
7.70%
—
3.75
EPS growth%
12.31
13.31
12.38
14.01
16.93
19.49
19.28
19.44
20.15
18.78
21.51
19.44
17.85
70
0.32
Bookvalue per sh€
0.23
0.24
0.26
0.24
0.23
0.20
0.19
0.18
0.15
0.16
0.27
(6.90%)
(4.22%)
—
0.21
FCF per share€
0.23
0.23
0.23
0.21
0.24
0.24
0.25
0.26
0.29
0.29
0.38
3.93%
3.40%
—
0.31
Dividend per sh€
0.09
0.08
0.09
0.10
0.11
0.12
0.13
0.15
0.16
0.19
0.19
11.06%
8.90%
—
28.71
Div yield (avg)%
17.35
17.37
19.95
20.67
17.78
19.00
19.77
20.50
19.97
19.96
14.91
19.96
19.86
50
19.19
Payout ratio%
24.55
22.89
19.89
22.44
22.34
24.94
24.47
22.59
22.27
22.84
14.62
22.84
22.72
58
6.718
Shares (diluted)M
6.799
6.443
6.824
6.675
6.640
6.813
7.079
6.675
6.603
6.909
7.105
0.80%
0.22%
6
29.40
Buyback yield%
11.31
10.64
11.04
10.16
12.83
9.99
9.88
9.85
11.94
12.53
11.71
9.99
10.84
57
1.301
D/E ratiox
1.008
1.061
1.164
1.076
1.060
1.167
1.227
1.296
1.365
1.232
0.833
1.232
1.165
66
1.219
Enterprise value€M
0.552
0.507
0.482
0.550
0.604
0.621
0.636
0.612
0.635
0.706
6.586
3.18%
3.11%
81
4.792
LT debt€M
4.650
4.412
4.853
4.570
4.711
4.604
4.264
4.346
4.792
5.395
4.559
2.75%
2.04%
43
Revenue
€7.590M
5.84%
1.00×
Cost of revenue
€3.940M
5.32%
0.95×
Operating expenses
€1.286M
6.86%
1.10×
Cash and investments
18.09%
Goodwill & intangibles
17.35%