2.219
Revenue€M
3.707
3.834
3.956
4.091
4.380
4.586
4.747
4.904
5.272
2.478
2.545
5.20%
5.04%
70
15.36
Revenue growth%
28.39
29.76
29.22
26.88
26.07
27.94
26.02
28.87
29.02
23.90
25.79
27.94
28.63
37
22.00
Gross margin%
28.70
29.41
29.48
31.43
30.60
30.11
27.23
26.31
25.25
22.18
18.43
27.23
29.34
32
19.43
Operating margin%
21.69
22.12
19.42
20.42
23.18
21.32
18.99
21.74
19.34
10.45
8.64
21.32
21.37
64
22.85
Net margin%
25.53
28.36
27.31
25.02
25.72
23.51
22.69
19.94
17.20
27.14
5.67
22.69
24.37
39
28.13
P/E ratio (avg)x
11.37
12.34
12.70
12.77
12.86
14.35
13.49
15.38
17.30
30.04
16.97
14.35
12.81
46
25.21
EV/EBITx
28.47
26.03
26.86
28.39
27.17
26.13
27.73
24.73
25.44
17.03
35.26
26.13
27.01
27
2.22
FCF yield (avg)%
8.71
10.84
9.28
11.79
9.43
11.49
12.25
10.08
12.22
2.75
25.75
11.49
10.46
49
12.88
FCF margin%
18.78
17.93
19.16
18.40
20.92
19.18
20.66
21.29
22.58
17.05
9.45
20.92
19.54
55
1.304
FCF / Net incomex
1.841
1.761
1.670
1.589
1.491
1.618
1.770
1.725
1.913
1.627
0.238
1.725
1.721
18
25.82
ROIC%
4.75
7.48
7.70
10.07
7.15
8.46
11.13
9.91
7.06
26.02
21.36
8.46
7.59
26
23.26
Return on equity%
12.13
11.94
12.02
10.96
8.89
11.88
10.86
13.41
14.15
10.17
17.06
11.88
11.91
74
27.43
Return on assets%
29.59
32.25
34.60
35.39
37.53
34.77
36.30
39.18
38.75
10.44
6.65
37.53
35.08
16
0.19
EPS€
0.27
0.25
0.24
0.23
0.24
0.24
0.25
0.26
0.26
0.21
0.21
2.62%
(0.71%)
—
22.01
EPS growth%
11.09
13.12
13.42
14.29
16.58
18.14
19.57
18.60
15.75
19.86
23.02
18.14
15.02
90
0.37
Bookvalue per sh€
0.38
0.38
0.42
0.44
0.52
0.53
0.57
0.59
0.66
0.13
0.18
8.47%
6.83%
—
0.39
FCF per share€
0.43
0.51
0.53
0.57
0.59
0.71
0.74
0.84
0.83
0.42
0.21
8.05%
7.69%
—
0.24
Dividend per sh€
0.37
0.42
0.44
0.47
0.46
0.54
0.61
0.63
0.69
0.14
0.26
7.91%
8.98%
—
2.72
Div yield (avg)%
15.48
18.42
18.69
21.30
23.33
21.68
20.42
19.10
19.96
14.03
25.46
20.42
19.53
25
26.51
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.93
1.98
4.11
22.22
5.40
0.93
0.40
79
5.837
Shares (diluted)M
6.075
6.260
6.748
5.788
5.004
5.285
5.670
5.403
5.454
5.650
5.828
(1.18%)
(1.11%)
92
6.64
Buyback yield%
0.40
2.07
0.47
0.40
3.23
3.91
2.34
4.89
2.24
24.48
26.42
3.23
2.16
73
0.539
D/E ratiox
0.084
0.073
0.063
0.062
0.054
0.055
0.059
0.061
0.065
0.850
0.318
0.059
0.063
29
1.610
Enterprise value€M
0.687
0.763
0.827
0.870
0.860
0.891
1.016
0.981
1.045
1.992
3.679
3.72%
6.43%
67
0.288
LT debt€M
0.680
0.673
0.801
0.963
1.075
1.061
1.145
1.254
1.312
3.356
0.667
6.39%
10.17%
85
Revenue
€5.272M
5.04%
1.00×
Cost of revenue
€3.486M
4.82%
0.98×
Operating expenses
€1.151M
5.58%
1.05×
Property and equipment
20.82%
Goodwill & intangibles
19.44%