7.509
Revenue€M
5.098
5.395
5.673
6.199
6.592
7.092
7.729
8.247
8.899
9.495
8.220
7.57%
7.10%
67
26.55
Revenue growth%
19.98
20.53
22.77
24.97
25.05
23.03
21.81
23.00
22.04
22.99
22.60
22.99
22.88
12
3.69
Gross margin%
17.22
14.51
16.69
17.54
17.57
19.86
21.74
19.60
21.37
20.11
3.00
20.11
18.59
89
28.42
Operating margin%
23.65
24.15
21.82
19.53
19.21
16.87
16.78
16.02
14.13
11.33
8.34
16.02
18.04
45
13.08
Net margin%
9.92
9.95
11.33
10.15
12.08
9.85
9.30
8.30
11.18
12.56
28.41
9.85
10.05
51
31.47
P/E ratio (avg)x
30.84
31.57
29.61
29.46
25.77
28.57
29.59
32.80
35.51
37.90
30.71
32.80
30.23
16
13.40
EV/EBITx
16.03
18.11
21.23
21.90
24.61
24.50
28.69
31.10
32.35
31.90
16.25
31.10
24.56
15
11.60
FCF yield (avg)%
18.22
17.36
19.86
21.31
21.89
18.94
16.63
15.86
16.64
17.23
8.06
16.64
17.79
59
26.71
FCF margin%
27.85
30.55
33.53
32.27
29.45
31.78
33.80
33.82
36.39
39.30
13.49
33.82
32.90
7
0.396
FCF / Net incomex
0.213
0.208
0.229
0.266
0.275
0.259
0.246
0.244
0.259
0.302
1.170
0.259
0.252
53
2.51
ROIC%
11.15
11.51
9.78
11.36
13.09
11.69
13.16
11.48
9.02
9.68
13.65
11.48
11.42
64
14.37
Return on equity%
14.28
13.04
14.43
12.19
14.22
17.06
15.62
18.20
19.43
20.27
3.88
18.20
15.02
47
3.52
Return on assets%
6.19
6.94
7.56
10.00
8.19
8.96
10.10
11.85
14.47
14.51
12.11
11.85
9.48
12
0.05
EPS€
0.18
0.17
0.16
0.17
0.17
0.18
0.16
0.17
0.19
0.18
0.05
1.52%
0.27%
—
16.70
EPS growth%
33.98
36.62
35.90
34.12
35.35
35.07
35.32
38.17
38.35
39.70
21.18
38.17
35.63
61
0.20
Bookvalue per sh€
0.26
0.26
0.26
0.28
0.32
0.30
0.31
0.35
0.40
0.38
0.25
3.74%
4.64%
—
0.31
FCF per share€
0.34
0.34
0.36
0.36
0.36
0.36
0.40
0.41
0.44
0.42
0.24
3.39%
3.06%
—
0.07
Dividend per sh€
0.34
0.32
0.36
0.34
0.37
0.40
0.45
0.50
0.46
0.51
0.18
6.79%
4.25%
—
17.17
Div yield (avg)%
0.40
0.40
1.15
0.40
0.40
0.40
1.84
0.40
2.24
0.76
7.06
0.76
0.40
59
18.50
Payout ratio%
10.43
9.50
12.03
10.49
8.39
8.65
6.33
5.49
3.03
5.81
12.10
5.81
8.52
59
21.98
Shares (diluted)M
30.89
34.46
35.16
35.19
38.40
41.13
43.95
43.47
40.99
37.21
21.44
(0.63%)
2.73%
20
6.66
Buyback yield%
9.43
12.14
14.11
12.75
10.79
10.38
8.50
10.72
11.25
12.76
29.13
10.72
11.02
25
0.611
D/E ratiox
1.263
1.489
1.686
1.749
1.716
1.638
1.809
1.776
1.872
2.040
1.043
1.809
1.733
14
5.263
Enterprise value€M
5.763
5.732
5.705
5.596
5.504
5.343
4.868
4.932
5.045
4.720
6.787
(3.03%)
(1.04%)
9
0.784
LT debt€M
9.633
9.221
10.10
9.459
10.60
10.88
10.20
9.837
10.52
10.01
8.307
(1.13%)
1.44%
79
Revenue
€9.495M
7.10%
1.00×
Cost of revenue
€6.513M
6.88%
0.98×
Operating expenses
€1.578M
7.25%
1.01×
Cash and investments
15.92%