3.107
Revenue€M
4.407
4.523
4.803
5.138
5.268
5.545
5.811
5.987
6.247
6.574
3.189
4.53%
4.55%
54
16.03
Revenue growth%
28.20
29.78
30.83
32.96
34.29
34.78
32.20
34.84
32.47
31.08
19.63
32.47
32.34
71
17.47
Gross margin%
15.82
18.66
18.77
18.45
18.35
21.17
21.56
21.58
24.34
22.33
3.28
21.58
19.97
70
14.04
Operating margin%
9.16
9.47
9.74
7.80
8.42
8.61
11.00
13.14
12.32
13.08
9.65
12.32
9.60
63
24.75
Net margin%
15.03
14.37
15.66
15.77
15.21
13.36
12.50
15.36
16.91
17.64
25.42
15.36
15.29
56
9.462
P/E ratio (avg)x
50.00
53.36
61.45
66.71
65.92
76.61
89.39
89.40
105.6
122.9
14.17
89.40
71.66
25
10.77
EV/EBITx
7.660
8.436
8.945
9.147
9.578
9.799
9.089
9.112
10.07
10.09
8.474
9.799
9.130
47
24.71
FCF yield (avg)%
29.53
27.72
27.42
27.35
26.69
29.39
31.50
33.59
36.47
37.87
10.66
33.59
29.46
61
17.44
FCF margin%
18.38
16.78
14.86
14.36
16.40
16.34
17.43
14.56
12.13
15.13
5.50
15.13
15.74
26
0.192
FCF / Net incomex
0.516
0.552
0.558
0.580
0.661
0.655
0.665
0.721
0.795
0.852
1.439
0.721
0.658
33
9.62
ROIC%
12.92
14.58
15.72
14.95
15.53
17.50
16.41
15.92
17.54
20.10
3.45
17.50
15.82
41
3.37
Return on equity%
8.59
10.00
7.75
9.10
11.52
9.72
12.53
12.07
12.40
11.08
24.68
12.07
10.54
34
25.71
Return on assets%
18.11
15.13
14.50
16.83
15.35
16.20
13.92
12.53
11.72
11.61
20.27
12.53
14.81
34
0.69
EPS€
0.78
0.92
1.01
1.05
1.09
1.32
1.53
1.57
1.90
2.06
0.70
13.43%
9.83%
—
4.20
EPS growth%
24.00
26.70
24.52
27.10
24.74
23.57
25.73
27.88
24.96
22.93
8.28
24.96
24.85
51
0.54
Bookvalue per sh€
0.68
0.67
0.77
0.86
0.88
0.83
0.82
0.83
0.77
0.86
0.46
(0.27%)
3.44%
—
0.66
FCF per share€
0.33
0.36
0.37
0.37
0.35
0.39
0.37
0.43
0.44
0.44
0.53
4.78%
2.34%
—
0.82
Dividend per sh€
0.39
0.43
0.40
0.36
0.39
0.41
0.36
0.35
0.36
0.32
0.81
(3.54%)
(1.37%)
—
12.02
Div yield (avg)%
31.12
30.63
31.26
31.80
34.36
32.19
34.43
36.17
38.97
39.62
9.91
36.17
33.28
63
12.57
Payout ratio%
12.34
14.98
15.28
14.57
15.09
14.78
15.96
15.27
18.08
18.67
18.21
15.96
15.18
61
5.878
Shares (diluted)M
5.535
4.801
4.413
3.991
4.101
3.747
3.298
2.975
2.787
2.757
5.771
(7.64%)
(6.55%)
28
28.51
Buyback yield%
16.43
19.07
21.83
24.03
21.86
21.01
20.80
23.49
20.89
19.33
7.74
20.89
20.95
86
1.012
D/E ratiox
0.190
0.209
0.196
0.194
0.210
0.190
0.184
0.171
0.160
0.164
0.293
0.171
0.190
80
2.244
Enterprise value€M
3.105
2.787
3.020
2.745
2.477
2.727
2.580
2.395
2.450
2.543
1.318
0.53%
(2.52%)
52
4.873
LT debt€M
5.803
6.674
6.794
7.525
8.393
9.007
8.270
9.156
8.541
7.939
0.899
(1.11%)
2.90%
25
Revenue
€6.574M
4.55%
1.00×
Cost of revenue
€4.587M
4.57%
1.00×
Operating expenses
€0.736M
5.29%
1.07×