5.115
Revenue€M
4.665
4.965
5.299
5.616
5.825
6.180
6.444
6.662
7.109
7.377
5.293
4.84%
5.36%
89
27.16
Revenue growth%
13.85
15.14
17.78
15.24
17.10
15.77
18.28
16.64
15.00
15.37
2.27
15.77
15.57
70
8.51
Gross margin%
16.32
15.73
16.76
18.72
17.86
20.57
17.77
15.41
15.40
17.75
10.49
17.75
17.25
94
22.41
Operating margin%
19.76
17.17
16.58
16.07
14.27
12.31
11.07
11.98
14.40
15.64
2.33
12.31
15.02
31
17.80
Net margin%
28.75
27.22
25.81
26.35
28.22
25.37
25.17
24.32
26.16
26.49
14.30
25.37
26.25
72
6.550
P/E ratio (avg)x
33.40
34.49
38.71
37.87
43.12
41.09
46.50
42.62
48.39
54.75
21.41
46.50
41.85
16
25.97
EV/EBITx
22.43
21.90
20.46
18.35
20.01
20.84
22.41
21.00
19.02
19.09
22.42
20.84
20.65
89
20.08
FCF yield (avg)%
7.56
6.79
3.83
2.27
0.40
0.40
1.73
1.06
0.40
2.38
15.25
1.06
2.00
63
4.78
FCF margin%
15.70
13.91
16.10
18.51
18.48
17.32
20.05
18.13
18.76
19.18
11.04
18.76
18.31
9
1.385
FCF / Net incomex
0.207
0.202
0.183
0.182
0.169
0.180
0.181
0.181
0.185
0.193
1.745
0.181
0.183
45
19.81
ROIC%
18.86
19.32
19.88
20.20
17.87
18.95
17.52
18.60
18.78
20.79
26.96
18.78
18.90
65
14.12
Return on equity%
6.51
7.74
4.84
5.48
5.83
3.87
4.84
6.41
3.95
6.72
25.10
4.84
5.66
15
15.07
Return on assets%
12.99
14.13
15.83
18.02
15.91
13.64
15.55
17.37
18.71
19.78
8.26
17.37
15.87
74
1.21
EPS€
1.59
1.64
1.72
1.80
1.76
1.66
1.64
1.75
1.91
2.09
1.32
3.50%
2.84%
—
22.70
EPS growth%
13.73
11.26
11.34
8.58
10.13
7.21
7.75
7.64
6.27
5.26
5.33
7.21
8.16
71
1.66
Bookvalue per sh€
1.23
1.20
1.21
1.39
1.59
1.63
1.73
1.71
1.66
1.65
0.83
0.83%
3.96%
—
0.90
FCF per share€
1.63
1.65
1.48
1.52
1.59
1.48
1.27
1.11
1.21
1.31
1.74
(3.77%)
(1.73%)
—
1.01
Dividend per sh€
0.85
0.94
1.03
1.21
1.34
1.41
1.68
1.74
2.08
2.47
0.77
13.04%
11.32%
—
10.84
Div yield (avg)%
1.39
1.53
2.00
4.13
5.28
4.19
3.33
1.49
1.52
3.53
20.58
3.33
2.66
35
7.94
Payout ratio%
4.96
7.10
4.40
7.36
6.64
8.72
9.40
6.74
6.47
4.68
20.75
6.74
6.69
31
3.874
Shares (diluted)M
5.614
6.490
6.482
7.261
8.542
9.300
9.117
10.33
11.91
11.40
3.811
5.94%
7.62%
16
26.49
Buyback yield%
13.60
11.75
12.74
15.01
14.36
11.39
12.71
9.82
11.22
9.43
7.76
11.22
12.23
49
0.296
D/E ratiox
1.925
2.150
2.422
2.489
2.432
2.617
3.077
3.376
3.776
4.181
1.172
3.376
2.553
59
5.180
Enterprise value€M
10.25
10.14
11.07
10.54
12.07
12.00
11.92
13.50
13.91
15.54
3.099
5.20%
4.87%
24
6.622
LT debt€M
12.17
13.33
14.74
17.50
19.97
18.99
22.51
23.46
23.65
22.58
5.734
2.48%
7.53%
9
Revenue
€7.377M
5.36%
1.00×
Cost of revenue
€4.925M
5.46%
1.01×
Operating expenses
€1.177M
5.47%
1.01×
Property and equipment
19.41%
Cash and investments
18.17%