1.719
Revenue€M
3.216
3.464
3.674
3.999
4.372
4.846
5.243
5.750
6.221
6.770
1.779
9.14%
8.73%
14
17.21
Revenue growth%
7.82
7.43
6.63
5.75
3.78
3.54
2.07
3.78
1.94
1.91
25.66
2.07
3.78
61
19.09
Gross margin%
30.61
32.15
35.13
38.02
35.38
34.65
34.50
36.33
36.82
36.13
9.33
36.13
35.25
53
12.52
Operating margin%
10.20
9.86
8.70
9.15
10.49
12.20
14.60
13.86
16.64
14.42
6.26
14.42
11.35
82
17.47
Net margin%
4.08
5.18
4.55
6.01
8.91
9.36
7.17
5.35
7.49
4.58
27.59
7.17
5.68
57
17.18
P/E ratio (avg)x
26.33
27.76
25.98
24.74
26.81
26.47
25.44
24.04
20.72
19.51
36.71
24.04
25.71
80
21.30
EV/EBITx
39.21
45.81
52.14
57.84
62.91
67.78
66.63
76.81
82.97
100.3
13.14
76.81
64.77
83
5.93
FCF yield (avg)%
16.52
14.56
17.15
17.99
19.97
19.96
17.86
18.42
18.36
21.14
10.24
18.42
18.17
57
12.05
FCF margin%
8.73
8.11
7.17
9.17
7.51
10.32
11.69
13.65
14.19
11.20
26.20
11.69
9.74
78
0.673
FCF / Net incomex
1.125
1.186
1.224
1.246
1.362
1.348
1.372
1.512
1.667
1.623
1.730
1.512
1.355
41
29.41
ROIC%
21.50
21.07
23.19
24.07
21.20
20.85
20.36
17.79
19.35
20.97
28.67
20.36
21.02
66
8.76
Return on equity%
33.16
34.66
36.28
35.69
33.82
36.35
34.13
33.87
33.75
33.83
24.08
33.87
34.00
14
6.34
Return on assets%
2.08
0.40
1.06
0.40
0.40
0.40
1.16
0.84
0.59
2.55
8.88
0.84
0.71
15
1.06
EPS€
2.23
2.16
1.90
2.03
1.77
1.86
1.66
1.51
1.49
1.46
1.13
(3.82%)
(3.36%)
—
22.35
EPS growth%
29.72
28.18
29.62
28.20
28.92
28.46
26.88
26.35
28.64
26.67
27.37
26.88
28.33
19
1.42
Bookvalue per sh€
1.14
1.11
1.14
1.14
1.21
1.05
0.97
0.94
0.85
0.83
2.26
(7.36%)
(2.46%)
—
1.05
FCF per share€
0.99
1.02
1.06
1.19
1.30
1.40
1.34
1.35
1.56
1.65
1.79
4.82%
5.47%
—
1.73
Dividend per sh€
2.14
2.29
2.25
2.54
2.68
2.84
2.83
3.27
3.70
3.66
1.07
6.42%
5.43%
—
16.62
Div yield (avg)%
12.85
14.13
14.84
12.10
13.32
10.59
9.67
10.24
11.39
10.46
25.43
10.46
11.74
74
18.84
Payout ratio%
14.99
16.86
14.49
12.00
13.81
15.47
14.54
17.33
15.43
18.23
6.77
15.47
15.21
9
5.117
Shares (diluted)M
5.680
5.913
6.654
7.056
8.048
7.815
7.642
8.923
10.35
10.70
4.992
5.86%
7.54%
63
14.50
Buyback yield%
22.84
25.18
25.79
26.08
25.91
24.64
25.03
27.52
25.95
23.57
3.87
25.03
25.48
55
1.604
D/E ratiox
0.830
0.836
0.757
0.665
0.656
0.597
0.639
0.626
0.668
0.673
0.378
0.639
0.667
12
5.268
Enterprise value€M
1.625
1.848
2.121
2.097
2.044
2.317
2.501
2.602
2.511
2.898
0.385
7.24%
5.76%
10
2.893
LT debt€M
9.294
10.53
10.57
12.50
13.01
13.82
14.05
15.37
15.25
17.87
6.482
6.56%
8.44%
15
Revenue
€6.770M
8.73%
1.00×
Cost of revenue
€4.216M
8.78%
1.00×
Operating expenses
€1.072M
8.86%
1.01×
Property and equipment
15.99%