1.203
Revenue€M
1.491
1.542
1.606
1.658
1.725
1.806
1.849
1.901
2.010
2.069
1.280
3.70%
3.76%
42
19.18
Revenue growth%
22.45
23.56
22.38
20.58
22.85
20.37
20.55
23.36
22.34
22.39
2.77
22.34
22.39
76
8.46
Gross margin%
31.10
28.43
25.94
28.65
29.11
29.94
27.94
25.44
22.79
21.61
18.11
25.44
28.19
78
5.21
Operating margin%
32.39
30.28
32.22
29.68
31.15
31.52
31.15
32.88
34.41
34.72
13.19
32.88
31.87
52
15.97
Net margin%
3.94
3.39
2.30
2.49
0.40
0.40
0.40
1.53
2.54
0.48
12.66
0.48
1.91
77
21.64
P/E ratio (avg)x
12.14
11.58
11.67
12.83
11.90
11.98
10.88
11.54
11.37
10.54
14.22
11.37
11.62
34
8.044
EV/EBITx
38.50
42.69
45.87
44.96
45.25
44.44
44.06
46.78
42.43
38.50
8.510
44.06
44.25
54
3.96
FCF yield (avg)%
30.46
33.40
34.56
36.89
34.26
35.22
32.38
33.20
36.19
35.80
4.41
35.22
34.41
91
3.20
FCF margin%
23.83
25.88
25.66
27.41
30.03
29.52
30.92
30.60
27.78
29.83
21.31
29.83
28.65
40
1.335
FCF / Net incomex
0.868
0.791
0.828
0.840
0.801
0.748
0.681
0.746
0.829
0.807
1.350
0.748
0.804
84
19.48
ROIC%
13.05
14.54
14.22
15.88
15.80
13.63
11.60
13.25
14.57
12.66
27.71
13.25
13.93
21
3.47
Return on equity%
26.99
27.76
25.80
28.78
27.83
28.54
30.86
32.69
32.91
31.15
16.10
31.15
28.66
95
15.27
Return on assets%
28.80
29.75
31.77
31.81
34.72
33.84
35.81
36.74
35.12
36.87
27.05
35.81
34.28
36
0.73
EPS€
0.55
0.56
0.56
0.48
0.49
0.42
0.45
0.46
0.43
0.43
0.78
(2.34%)
(2.80%)
—
5.51
EPS growth%
21.81
23.75
25.96
26.16
24.09
26.42
26.75
29.64
30.06
30.20
12.88
29.64
26.29
24
0.14
Bookvalue per sh€
0.29
0.27
0.27
0.26
0.25
0.27
0.25
0.26
0.23
0.23
0.54
(1.85%)
(1.14%)
—
0.67
FCF per share€
0.44
0.40
0.42
0.44
0.40
0.42
0.44
0.39
0.39
0.34
0.22
(3.14%)
(2.44%)
—
0.75
Dividend per sh€
0.56
0.55
0.55
0.55
0.51
0.52
0.53
0.56
0.61
0.64
0.71
4.67%
0.86%
—
10.09
Div yield (avg)%
19.74
18.90
17.31
18.92
17.07
17.44
20.10
21.40
20.95
19.53
20.53
20.10
19.22
17
15.06
Payout ratio%
28.18
30.82
31.46
30.23
31.03
31.29
32.85
31.90
33.25
30.78
15.53
31.90
31.16
39
2.071
Shares (diluted)M
2.112
2.069
2.368
2.654
2.908
2.837
3.229
3.153
2.943
3.157
2.116
1.65%
4.23%
22
29.51
Buyback yield%
27.40
26.69
28.94
29.01
27.13
28.00
27.24
27.63
28.58
29.96
7.63
28.00
27.81
27
1.616
D/E ratiox
1.781
2.022
2.002
2.269
2.570
2.627
2.628
2.572
2.635
2.575
0.851
2.627
2.571
78
1.932
Enterprise value€M
0.564
0.615
0.717
0.809
0.864
0.929
1.085
1.274
1.514
1.494
1.090
11.57%
11.04%
88
0.689
LT debt€M
0.867
0.826
0.880
0.863
0.820
0.807
0.784
0.805
0.758
0.812
1.182
(0.20%)
(1.09%)
8
Revenue
€2.069M
3.76%
1.00×
Cost of revenue
€1.214M
3.73%
1.00×
Operating expenses
€0.256M
4.17%
1.04×
Property and equipment
18.68%
Cash and investments
15.64%