2.026
Revenue€M
4.344
4.675
5.033
5.263
5.564
5.894
6.231
6.635
7.192
7.819
2.091
7.04%
7.00%
79
15.50
Revenue growth%
29.40
29.37
31.46
28.79
27.72
26.72
24.33
22.67
21.43
21.91
23.18
22.67
27.22
31
4.40
Gross margin%
20.29
21.48
23.97
23.84
24.74
22.63
19.86
20.72
19.07
19.12
29.63
19.86
21.10
43
13.57
Operating margin%
25.76
22.79
20.17
20.96
23.42
25.28
22.91
22.63
23.89
21.18
8.81
22.91
22.85
41
3.16
Net margin%
25.50
24.63
22.51
23.91
23.07
20.24
22.32
23.78
23.66
24.01
23.30
23.66
23.72
94
11.42
P/E ratio (avg)x
27.28
28.50
27.52
29.56
32.59
31.65
31.40
29.07
28.05
29.31
7.026
29.31
29.19
54
37.70
EV/EBITx
9.807
8.457
8.634
7.586
8.044
7.402
6.399
6.169
6.265
6.754
7.619
6.399
7.494
21
20.65
FCF yield (avg)%
16.95
19.20
18.15
19.86
20.73
23.67
23.13
21.76
19.78
17.25
15.29
21.76
19.82
93
24.08
FCF margin%
11.97
11.14
12.15
9.18
8.71
6.34
4.56
3.98
6.29
6.36
25.00
6.29
7.53
55
0.838
FCF / Net incomex
0.986
0.977
1.116
1.194
1.437
1.722
1.905
2.074
2.327
2.406
1.723
2.074
1.579
20
28.74
ROIC%
16.46
14.43
14.32
16.24
14.62
12.15
14.38
13.41
13.16
11.82
15.70
13.16
14.35
24
12.48
Return on equity%
5.47
2.55
1.69
3.09
4.82
2.21
0.40
0.40
1.69
3.67
27.83
1.69
2.38
34
29.75
Return on assets%
8.13
6.58
8.04
8.71
8.65
6.42
5.26
7.91
8.57
6.95
15.98
6.95
7.97
73
0.38
EPS€
0.51
0.44
0.47
0.51
0.53
0.57
0.53
0.59
0.58
0.60
0.42
2.71%
1.09%
—
14.75
EPS growth%
24.79
22.17
23.99
25.50
25.54
23.31
20.38
22.65
20.11
17.53
20.71
20.38
22.98
92
0.49
Bookvalue per sh€
0.31
0.34
0.36
0.35
0.39
0.39
0.37
0.39
0.44
0.44
0.58
2.63%
4.02%
—
0.84
FCF per share€
0.84
0.84
0.85
0.93
1.12
1.12
1.19
1.18
1.37
1.59
0.28
7.24%
7.28%
—
0.29
Dividend per sh€
0.92
1.00
1.04
1.04
1.19
1.20
1.25
1.40
1.49
1.55
0.54
5.52%
6.73%
—
23.82
Div yield (avg)%
6.64
7.56
9.04
7.50
9.25
11.18
12.55
14.56
12.97
12.85
6.75
12.85
10.22
89
3.91
Payout ratio%
23.21
23.67
21.80
22.91
24.18
24.49
25.74
27.07
25.24
25.02
5.81
25.24
24.34
48
4.181
Shares (diluted)M
2.997
2.918
2.533
2.665
2.519
2.530
2.191
2.223
2.391
2.536
4.103
0.14%
(1.40%)
29
24.99
Buyback yield%
2.29
2.59
3.96
5.05
7.52
6.85
7.17
5.44
4.85
2.92
15.65
5.44
4.95
46
0.548
D/E ratiox
2.250
2.682
3.197
3.863
4.603
5.234
6.008
6.910
8.309
8.640
1.436
6.910
4.918
63
4.041
Enterprise value€M
5.574
4.929
5.317
4.857
5.143
5.066
5.190
4.572
5.042
5.190
1.939
0.18%
(1.29%)
25
1.634
LT debt€M
7.076
6.744
7.372
6.716
6.731
6.667
6.058
5.833
6.405
6.421
4.616
(0.94%)
(0.38%)
82
Revenue
€7.819M
7.00%
1.00×
Cost of revenue
€5.040M
6.87%
0.99×
Operating expenses
€1.896M
7.39%
1.04×
Cash and investments
16.58%
Property and equipment
16.39%