4.694
Revenue€M
10.89
11.53
12.02
12.71
13.45
14.24
15.16
15.83
16.96
18.39
5.091
6.46%
6.20%
51
5.53
Revenue growth%
28.85
28.55
27.74
30.67
32.66
33.38
35.69
32.96
34.81
32.49
9.60
33.38
32.58
63
5.35
Gross margin%
30.50
32.73
30.01
31.40
28.94
27.28
26.92
26.51
28.76
25.84
22.04
26.92
28.85
77
8.60
Operating margin%
26.69
25.95
24.72
26.14
23.46
24.32
23.93
25.26
23.75
24.50
28.78
24.32
24.61
87
5.98
Net margin%
33.22
33.54
36.18
37.96
35.26
32.92
32.86
34.57
36.75
35.88
19.58
34.57
34.91
37
36.41
P/E ratio (avg)x
40.63
44.45
50.39
51.74
54.39
58.25
66.26
65.75
75.16
81.79
7.205
66.26
56.32
83
19.75
EV/EBITx
30.91
35.01
40.58
39.74
43.28
43.90
48.10
52.21
53.45
61.76
36.92
52.21
43.59
18
6.21
FCF yield (avg)%
6.31
5.90
3.19
2.99
2.67
3.08
2.43
0.40
1.71
4.30
15.34
2.43
3.03
23
3.07
FCF margin%
6.85
9.58
7.58
9.07
6.17
3.69
1.15
4.01
3.63
3.35
6.92
3.63
5.09
14
1.113
FCF / Net incomex
0.975
1.065
1.097
1.101
1.121
1.104
0.975
1.010
1.057
1.147
1.283
1.057
1.081
13
21.38
ROIC%
0.43
0.40
0.92
2.90
4.88
7.34
7.26
7.66
4.99
2.59
17.33
7.26
3.89
42
6.32
Return on equity%
20.81
23.56
21.21
22.01
22.84
20.19
19.48
20.80
22.79
21.83
8.33
20.80
21.52
58
9.64
Return on assets%
24.11
23.54
21.99
24.92
25.96
28.94
31.41
32.00
32.31
32.08
23.59
32.00
27.45
94
10.13
EPS€
25.49
27.45
31.12
31.77
34.41
35.55
34.75
33.43
36.26
33.57
11.14
(0.50%)
3.97%
—
2.42
EPS growth%
35.65
34.93
33.71
36.17
35.55
38.37
41.03
38.74
39.03
40.39
15.39
39.03
37.27
33
6.45
Bookvalue per sh€
5.88
5.23
5.58
5.03
5.14
5.11
5.25
5.26
4.81
5.03
14.85
(0.41%)
(0.58%)
—
7.46
FCF per share€
18.47
20.25
22.66
22.78
26.58
28.91
30.55
35.62
40.42
47.16
21.60
12.15%
10.16%
—
3.46
Dividend per sh€
23.88
23.20
23.36
27.19
25.49
24.65
28.26
30.00
33.46
37.06
14.27
7.77%
6.04%
—
8.57
Div yield (avg)%
6.72
4.51
3.74
1.08
0.40
2.86
1.67
0.57
2.00
4.67
6.57
2.00
2.43
36
3.63
Payout ratio%
16.56
17.60
15.63
14.59
14.29
13.33
15.35
14.28
14.50
16.99
11.51
14.50
14.97
57
0.471
Shares (diluted)M
0.352
0.322
0.297
0.259
0.281
0.277
0.273
0.287
0.304
0.264
0.477
(1.25%)
(2.93%)
74
8.37
Buyback yield%
8.84
6.90
9.59
11.18
11.35
11.29
8.65
6.52
8.54
9.49
18.37
8.65
9.17
71
1.166
D/E ratiox
1.504
1.621
1.604
1.709
1.609
1.624
1.707
1.784
2.058
2.287
0.882
1.784
1.666
25
10.72
Enterprise value€M
16.01
16.07
17.69
15.87
14.49
14.71
15.05
13.47
15.16
14.51
8.867
0.02%
(1.52%)
83
8.247
LT debt€M
17.98
19.41
21.24
19.62
19.24
18.11
19.57
18.42
20.04
22.85
6.265
3.50%
2.48%
91
Revenue
€18.39M
6.20%
1.00×
Cost of revenue
€12.69M
6.15%
1.00×
Operating expenses
€3.347M
6.81%
1.06×
Property and equipment
15.41%