9.035
Revenue€M
4.628
5.057
5.524
5.901
6.482
7.126
7.940
8.551
9.234
10.01
9.871
9.07%
8.76%
85
13.76
Revenue growth%
9.40
9.09
7.87
9.04
11.47
9.92
7.51
8.29
6.19
7.76
7.90
7.76
8.66
10
26.62
Gross margin%
9.27
10.18
10.35
11.02
11.05
13.62
13.25
13.37
12.25
9.59
19.34
13.25
11.03
75
23.88
Operating margin%
19.28
16.31
16.52
13.59
14.09
16.75
18.09
17.25
20.19
21.96
10.21
18.09
17.00
59
23.21
Net margin%
24.27
21.40
21.90
23.69
25.81
27.40
25.99
28.87
29.69
28.33
23.87
28.33
25.90
82
13.85
P/E ratio (avg)x
10.90
11.88
13.00
14.12
13.09
14.60
16.14
16.72
17.45
18.36
32.30
16.72
14.36
22
29.17
EV/EBITx
33.20
32.28
33.18
31.12
33.57
33.16
29.42
26.16
26.33
26.62
11.51
26.62
31.70
22
12.23
FCF yield (avg)%
25.77
28.76
29.69
30.44
28.84
25.86
23.31
22.73
21.08
19.57
13.06
22.73
25.82
53
28.55
FCF margin%
13.68
11.79
10.64
13.30
11.37
8.58
10.09
8.66
9.22
6.47
3.37
8.66
10.36
47
0.208
FCF / Net incomex
1.901
2.122
2.236
2.525
2.765
3.272
3.602
4.121
4.832
5.609
1.240
4.121
3.018
69
22.30
ROIC%
26.87
29.59
29.73
28.85
27.57
30.27
27.66
29.19
30.17
28.01
5.77
29.19
29.02
24
20.75
Return on equity%
23.23
22.35
21.41
22.12
20.26
20.46
19.08
19.25
21.34
19.42
27.19
19.42
20.90
65
2.56
Return on assets%
2.63
5.36
6.32
4.50
4.13
4.50
7.37
4.40
6.49
4.12
16.93
4.50
4.50
15
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
5.02%
5.06%
—
13.23
EPS growth%
3.19
5.40
6.83
4.61
5.46
7.02
6.87
6.38
6.51
5.49
28.73
6.51
5.94
42
0.03
Bookvalue per sh€
0.06
0.06
0.08
0.08
0.09
0.10
0.12
0.12
0.14
0.14
0.02
8.59%
10.03%
—
0.02
FCF per share€
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.01
4.66%
5.65%
—
0.04
Dividend per sh€
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.10
0.12
0.13
0.01
14.41%
10.82%
—
26.85
Div yield (avg)%
21.10
23.03
21.41
22.63
20.58
20.15
17.91
18.50
18.63
15.99
18.01
18.50
20.37
6
14.78
Payout ratio%
7.20
5.89
3.84
4.38
5.90
3.02
2.10
0.40
1.58
1.68
27.62
1.68
3.43
34
83.41
Shares (diluted)M
97.15
105.0
121.1
138.6
165.0
184.2
206.3
201.3
234.2
237.4
82.64
7.54%
9.17%
46
19.40
Buyback yield%
29.58
28.16
30.75
31.24
34.08
34.62
34.84
32.45
34.29
34.90
8.40
34.62
33.26
79
1.358
D/E ratiox
1.842
1.793
1.934
1.791
1.778
1.655
1.721
1.540
1.480
1.475
1.626
1.540
1.750
48
7.266
Enterprise value€M
7.772
8.616
8.936
9.433
8.760
9.971
9.370
10.59
11.00
11.74
2.363
6.03%
5.38%
32
7.037
LT debt€M
11.05
12.92
15.69
18.82
20.29
21.32
21.67
22.75
22.32
24.87
5.376
4.16%
8.79%
31
Revenue
€10.01M
8.76%
1.00×
Cost of revenue
€4.805M
8.30%
0.96×
Operating expenses
€2.127M
9.31%
1.05×
Cash and investments
19.16%