1.224
Revenue€M
4.167
4.356
4.630
4.724
5.002
5.177
5.324
5.535
5.686
5.896
1.284
3.34%
4.05%
20
14.58
Revenue growth%
9.90
12.89
11.00
8.19
9.27
11.60
13.90
15.33
17.85
18.28
23.36
15.33
12.25
93
13.85
Gross margin%
15.99
18.45
20.05
22.24
20.93
19.46
20.94
20.65
19.63
20.07
20.10
20.07
20.06
19
29.13
Operating margin%
27.21
29.19
28.10
29.72
29.99
31.84
34.06
36.88
37.29
37.19
17.32
36.88
30.92
64
28.39
Net margin%
23.78
26.02
23.68
21.63
23.53
24.15
21.82
24.35
21.44
21.04
5.71
21.82
23.60
59
30.94
P/E ratio (avg)x
21.13
20.83
21.31
24.47
27.87
30.56
32.54
33.23
32.08
36.27
7.457
32.54
29.22
60
33.63
EV/EBITx
15.60
14.90
16.20
17.67
19.03
18.43
19.22
21.58
21.70
19.54
10.67
19.54
18.73
61
4.17
FCF yield (avg)%
15.69
15.65
14.75
14.94
15.29
14.83
16.47
17.67
19.33
21.16
24.02
17.67
15.67
52
10.93
FCF margin%
22.94
25.28
22.50
20.45
19.56
17.40
18.94
21.42
23.24
21.63
4.84
21.42
21.52
60
1.619
FCF / Net incomex
1.206
1.155
1.051
1.117
1.121
1.148
1.174
1.139
1.081
1.063
1.238
1.139
1.130
14
11.10
ROIC%
22.23
24.86
24.83
22.54
20.86
17.86
19.69
22.52
22.67
24.36
12.41
22.52
22.53
13
16.48
Return on equity%
7.61
7.22
9.12
7.27
8.06
10.95
10.49
10.37
7.54
9.28
2.35
10.37
8.59
84
24.90
Return on assets%
16.75
15.55
16.79
13.85
16.14
17.19
18.37
18.55
19.42
21.95
27.60
18.55
16.99
56
0.08
EPS€
0.34
0.35
0.38
0.43
0.48
0.55
0.53
0.54
0.54
0.64
0.09
5.88%
7.03%
—
16.47
EPS growth%
27.45
25.90
28.81
27.33
29.46
29.65
28.60
27.45
28.66
30.01
20.73
28.66
28.63
64
0.15
Bookvalue per sh€
0.26
0.26
0.26
0.28
0.31
0.30
0.28
0.29
0.30
0.33
0.08
0.76%
2.07%
—
0.05
FCF per share€
0.13
0.12
0.13
0.14
0.15
0.17
0.18
0.20
0.20
0.23
0.22
9.03%
6.29%
—
0.22
Dividend per sh€
0.12
0.14
0.14
0.15
0.15
0.17
0.19
0.23
0.25
0.25
0.27
10.43%
9.29%
—
29.67
Div yield (avg)%
12.45
12.45
14.35
17.28
15.16
17.12
16.31
18.72
19.22
19.49
14.92
18.72
16.72
12
19.74
Payout ratio%
9.20
7.89
9.85
12.28
9.48
6.57
4.79
3.88
3.02
5.85
29.33
4.79
7.23
13
12.16
Shares (diluted)M
11.61
11.35
11.73
12.51
14.25
13.33
12.19
11.84
12.24
13.16
12.23
(1.58%)
0.53%
68
2.46
Buyback yield%
25.50
22.84
23.30
22.38
22.81
25.75
27.82
29.14
30.73
33.29
16.07
29.14
25.63
35
1.152
D/E ratiox
0.349
0.329
0.315
0.336
0.350
0.333
0.341
0.328
0.313
0.365
0.885
0.333
0.334
56
4.719
Enterprise value€M
3.635
3.599
3.419
3.653
3.857
3.942
3.874
4.134
3.863
3.712
5.095
(0.77%)
0.57%
19
3.295
LT debt€M
1.626
1.431
1.331
1.136
1.000
1.045
1.078
1.026
1.109
1.187
4.757
3.48%
(3.03%)
91
Revenue
€5.896M
4.05%
1.00×
Cost of revenue
€3.136M
3.73%
0.97×
Operating expenses
€1.113M
4.28%
1.02×
Property and equipment
16.55%
Spread over hurdle
12.70%