0.607
Revenue€M
0.950
0.967
0.980
1.012
1.008
1.028
1.048
1.045
1.067
1.069
0.662
1.18%
1.48%
86
5.18
Revenue growth%
29.92
32.91
33.71
35.28
33.47
31.01
28.10
25.37
27.64
29.41
13.18
28.10
30.46
10
27.73
Gross margin%
25.16
27.03
25.92
23.04
23.96
21.73
22.45
20.79
23.65
20.87
14.23
21.73
23.34
77
18.58
Operating margin%
28.47
28.62
28.34
30.44
27.73
25.90
27.44
27.73
27.40
27.35
9.58
27.40
27.73
50
9.24
Net margin%
24.03
24.51
24.13
25.23
23.98
23.97
22.42
20.81
18.43
20.63
6.16
20.81
23.97
42
9.464
P/E ratio (avg)x
17.48
15.76
16.36
15.97
14.72
15.38
16.79
16.26
17.97
16.76
8.219
16.76
16.31
58
15.27
EV/EBITx
18.94
20.51
18.81
18.62
17.89
19.55
21.77
24.08
26.68
24.94
18.36
24.08
20.03
41
25.42
FCF yield (avg)%
2.05
1.96
1.63
3.46
5.89
8.14
7.40
8.61
11.04
9.31
28.43
8.61
6.64
6
4.19
FCF margin%
29.47
29.23
28.24
25.39
27.51
28.26
28.30
28.76
29.53
30.94
14.34
28.76
28.53
78
1.519
FCF / Net incomex
3.220
3.311
3.948
4.324
4.165
4.809
5.496
5.707
5.995
5.966
1.165
5.707
4.567
27
17.81
ROIC%
9.81
7.65
10.51
13.44
16.02
16.74
13.93
11.51
9.80
8.43
29.05
11.51
11.01
40
22.18
Return on equity%
20.30
22.15
21.52
18.83
19.85
16.94
16.10
14.50
13.51
11.19
8.27
14.50
17.88
14
29.99
Return on assets%
11.89
14.63
12.17
12.66
11.42
13.79
12.93
10.83
9.56
8.63
25.18
10.83
12.03
87
0.14
EPS€
0.27
0.27
0.31
0.30
0.32
0.35
0.38
0.39
0.45
0.54
0.15
10.74%
8.92%
—
8.26
EPS growth%
6.64
7.14
5.66
4.35
4.40
6.61
6.81
7.39
9.67
7.32
11.65
7.32
6.73
74
0.12
Bookvalue per sh€
0.05
0.05
0.05
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.09
5.92%
2.75%
—
0.10
FCF per share€
0.21
0.23
0.26
0.26
0.28
0.28
0.28
0.28
0.28
0.29
0.13
0.38%
4.52%
—
0.18
Dividend per sh€
0.13
0.12
0.13
0.13
0.14
0.15
0.13
0.13
0.12
0.11
0.16
(3.91%)
(0.24%)
—
22.15
Div yield (avg)%
28.72
26.72
29.57
27.16
28.28
31.02
29.12
30.33
33.18
33.86
2.97
31.02
29.34
92
17.46
Payout ratio%
19.39
16.58
18.39
20.69
21.27
22.54
19.86
22.70
25.24
25.43
6.54
22.70
20.98
87
4.312
Shares (diluted)M
6.052
6.038
6.713
6.688
7.186
8.093
9.194
10.90
12.44
12.37
4.342
11.48%
8.82%
62
9.95
Buyback yield%
26.45
26.04
25.37
27.51
25.65
25.37
23.34
25.92
23.42
24.52
5.20
24.52
25.51
72
0.565
D/E ratiox
0.475
0.506
0.476
0.505
0.519
0.511
0.493
0.529
0.583
0.595
1.442
0.529
0.509
79
0.814
Enterprise value€M
0.848
0.820
0.924
0.979
1.031
1.006
1.066
1.094
1.039
1.101
0.274
1.31%
2.52%
79
0.928
LT debt€M
0.550
0.583
0.705
0.700
0.762
0.792
0.806
0.858
0.910
0.936
0.052
4.19%
7.17%
7
Revenue
€1.069M
1.48%
1.00×
Cost of revenue
€0.561M
1.60%
1.01×
Operating expenses
€0.246M
1.24%
0.98×
Property and equipment
15.15%