6.311
Revenue€M
10.37
10.31
10.33
10.39
10.30
10.42
10.38
10.48
10.82
11.23
6.657
1.73%
0.93%
66
16.79
Revenue growth%
11.92
10.51
13.17
14.55
15.38
16.33
14.97
13.12
12.47
12.72
7.40
13.12
13.15
19
23.11
Gross margin%
23.93
24.01
26.33
23.83
23.43
22.04
24.63
26.34
24.06
25.05
14.70
24.63
24.04
23
21.37
Operating margin%
12.57
11.11
13.45
12.85
12.49
14.03
14.71
16.11
14.61
17.61
23.87
14.71
13.74
22
8.89
Net margin%
22.41
22.80
20.51
23.15
23.64
21.00
18.11
17.90
18.12
20.38
10.66
18.12
20.76
39
28.67
P/E ratio (avg)x
7.504
7.686
8.094
7.641
7.889
8.314
7.771
6.664
5.775
5.747
37.70
6.664
7.663
90
11.37
EV/EBITx
20.97
24.56
27.61
30.90
36.52
37.08
40.95
42.70
50.04
52.42
18.93
42.70
36.80
65
3.53
FCF yield (avg)%
9.59
10.37
11.44
11.98
10.89
8.03
5.08
6.10
5.46
8.31
2.19
6.10
8.95
85
25.11
FCF margin%
4.68
2.32
1.05
0.40
0.40
1.70
0.63
1.77
0.40
0.40
5.27
0.63
0.84
59
1.224
FCF / Net incomex
0.636
0.586
0.601
0.544
0.544
0.545
0.604
0.532
0.549
0.529
0.793
0.545
0.547
58
22.29
ROIC%
14.47
12.21
14.93
12.62
14.10
14.51
12.04
10.50
13.14
15.70
11.04
13.14
13.62
17
23.66
Return on equity%
25.40
27.91
29.17
28.87
29.61
28.44
28.87
31.38
33.15
31.87
29.16
31.38
29.02
46
24.37
Return on assets%
19.01
20.58
17.76
19.74
19.29
20.41
18.81
20.16
20.28
19.08
8.04
20.16
19.52
24
0.39
EPS€
0.72
0.67
0.68
0.61
0.67
0.73
0.72
0.76
0.82
0.85
0.43
5.09%
0.70%
—
6.20
EPS growth%
26.39
27.88
25.87
28.54
26.31
23.99
25.81
25.08
22.43
22.67
8.46
23.99
25.84
90
0.92
Bookvalue per sh€
0.96
0.93
0.90
1.04
1.04
1.10
1.26
1.25
1.27
1.23
0.28
3.48%
4.06%
—
0.67
FCF per share€
1.92
2.04
2.28
2.65
3.10
3.15
3.12
3.45
3.28
3.46
0.29
2.23%
6.89%
—
1.61
Dividend per sh€
1.25
1.37
1.34
1.54
1.81
2.10
2.39
2.47
2.50
2.95
1.32
10.28%
10.26%
—
11.33
Div yield (avg)%
13.18
10.40
9.10
8.69
9.72
9.03
7.76
9.19
10.56
8.59
18.23
9.03
9.14
90
11.33
Payout ratio%
25.44
25.70
23.37
22.23
19.37
16.98
18.88
16.76
18.49
17.18
5.97
17.18
19.12
78
2.960
Shares (diluted)M
4.027
3.986
3.591
3.859
4.058
4.151
4.591
4.273
4.530
4.664
2.935
2.82%
2.74%
34
19.12
Buyback yield%
36.63
34.56
32.06
34.06
31.43
30.79
27.96
30.52
27.87
26.29
20.00
27.96
31.11
81
1.772
D/E ratiox
1.349
1.346
1.244
1.182
1.321
1.452
1.614
1.551
1.406
1.427
0.790
1.452
1.378
7
4.911
Enterprise value€M
11.90
13.38
15.11
16.15
19.07
21.25
23.85
27.71
29.23
28.18
1.821
8.12%
8.54%
59
1.481
LT debt€M
1.364
1.470
1.522
1.762
1.725
1.675
1.736
1.990
1.945
1.935
7.302
2.33%
3.71%
44
Revenue
€11.23M
0.93%
1.00×
Cost of revenue
€6.529M
0.97%
1.00×
Operating expenses
€1.893M
0.73%
0.98×
Property and equipment
22.35%
Cash and investments
15.05%
Spread over hurdle
25.63%