5.910
Revenue€M
3.953
4.274
4.502
4.816
5.146
5.541
5.847
6.399
6.866
7.241
6.264
7.07%
7.21%
77
17.15
Revenue growth%
19.40
20.30
20.14
22.65
24.53
21.89
20.04
22.39
19.46
19.29
18.07
20.04
20.22
79
3.22
Gross margin%
22.19
19.28
17.68
17.60
17.91
19.06
17.67
17.50
18.00
19.29
18.53
18.00
17.95
34
7.64
Operating margin%
20.35
21.40
18.64
20.50
23.43
20.58
22.51
21.77
20.90
22.87
3.47
21.77
21.15
57
5.32
Net margin%
12.60
13.21
12.21
13.48
13.72
11.54
13.34
14.05
14.71
14.84
20.78
14.05
13.41
48
13.52
P/E ratio (avg)x
36.55
41.27
48.75
53.69
62.54
72.53
69.97
81.78
83.74
94.89
30.46
81.78
66.25
47
22.08
EV/EBITx
38.39
42.34
42.26
49.80
53.24
53.78
62.99
66.61
75.75
78.34
16.83
66.61
53.51
82
4.09
FCF yield (avg)%
30.17
29.83
31.03
33.36
31.32
29.75
30.78
31.99
33.39
33.46
12.87
31.99
31.18
42
23.12
FCF margin%
22.43
24.51
25.46
25.98
27.62
28.05
28.19
28.97
26.32
25.06
14.69
28.05
26.15
7
1.353
FCF / Net incomex
1.617
1.820
2.002
1.956
2.110
2.106
2.141
2.016
2.283
2.558
0.302
2.141
2.061
54
3.03
ROIC%
23.67
22.58
21.27
20.46
20.30
22.21
20.36
23.30
23.56
24.40
8.56
23.30
22.40
56
14.83
Return on equity%
3.97
3.16
5.31
7.65
7.57
8.04
5.05
6.40
6.58
5.59
7.13
6.40
5.99
93
6.29
Return on assets%
14.90
12.80
13.64
16.45
19.29
20.99
22.02
24.97
23.00
23.15
9.33
23.00
20.14
6
0.11
EPS€
0.10
0.11
0.12
0.11
0.10
0.10
0.10
0.11
0.11
0.11
0.12
2.04%
1.39%
—
22.80
EPS growth%
14.52
15.22
12.73
10.54
9.06
7.54
5.31
2.60
0.40
0.40
28.89
2.60
8.30
10
0.09
Bookvalue per sh€
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.11
8.61%
4.66%
—
0.02
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
5.03%
2.47%
—
0.06
Dividend per sh€
0.14
0.13
0.13
0.13
0.14
0.15
0.17
0.19
0.18
0.18
0.02
5.19%
2.68%
—
28.54
Div yield (avg)%
18.44
17.66
17.94
15.37
13.53
12.41
11.24
9.60
12.53
10.91
16.62
11.24
13.03
6
11.47
Payout ratio%
20.35
21.87
20.34
18.79
21.51
21.16
23.89
23.95
24.04
24.70
16.95
23.95
21.69
33
50.32
Shares (diluted)M
56.43
59.80
64.33
66.25
74.42
79.42
83.24
80.63
84.24
84.56
51.34
2.59%
4.11%
81
3.30
Buyback yield%
2.51
3.37
5.34
5.76
4.89
6.61
8.61
7.94
5.43
3.96
20.66
6.61
5.38
52
1.050
D/E ratiox
0.708
0.688
0.669
0.705
0.609
0.652
0.568
0.602
0.589
0.548
1.049
0.589
0.630
37
0.615
Enterprise value€M
6.639
7.007
7.031
7.544
8.825
8.825
9.066
9.746
9.915
11.17
1.065
4.82%
6.58%
30
8.024
LT debt€M
9.853
10.67
12.59
11.98
12.92
13.14
13.10
13.63
14.64
14.57
5.388
2.43%
4.34%
38
Revenue
€7.241M
7.21%
1.00×
Cost of revenue
€4.058M
7.05%
0.99×
Operating expenses
€1.304M
7.07%
0.99×