1.109
Revenue€M
8.464
9.127
9.502
10.03
10.47
11.14
11.96
12.56
13.52
14.22
1.143
6.31%
6.09%
93
18.55
Revenue growth%
25.94
23.15
24.94
24.61
22.98
25.49
27.81
25.98
24.78
25.03
27.98
25.49
24.98
26
17.46
Gross margin%
26.68
26.35
24.97
27.06
26.51
26.05
23.21
23.29
23.09
20.54
5.65
23.21
25.51
55
28.15
Operating margin%
25.23
24.58
24.08
22.53
23.07
22.34
22.53
20.44
22.60
22.06
21.47
22.34
22.57
89
27.57
Net margin%
30.16
29.89
31.63
30.97
29.94
29.89
28.50
25.64
27.78
27.48
28.86
27.78
29.89
15
18.95
P/E ratio (avg)x
34.30
31.78
27.54
24.50
22.96
20.47
19.58
17.36
15.86
14.88
9.139
17.36
21.72
90
13.72
EV/EBITx
29.81
26.92
27.39
28.92
29.92
28.03
29.90
30.92
31.46
28.21
30.39
29.90
29.36
17
15.61
FCF yield (avg)%
8.70
5.77
5.58
3.96
3.10
4.82
2.91
0.40
0.40
3.33
11.27
2.91
3.65
81
18.46
FCF margin%
22.56
22.22
19.53
18.46
19.90
21.12
19.45
16.91
16.01
14.51
6.12
16.91
19.49
21
1.165
FCF / Net incomex
1.434
1.542
1.572
1.527
1.837
2.132
2.531
2.678
2.814
3.031
1.646
2.678
1.984
7
3.18
ROIC%
17.83
17.59
18.86
21.14
18.69
21.16
22.95
21.20
21.37
23.11
23.03
21.37
21.15
15
11.63
Return on equity%
28.39
28.47
26.43
25.61
24.63
27.29
30.05
27.28
27.59
26.62
23.17
27.29
27.29
16
4.12
Return on assets%
31.76
33.35
32.97
34.81
37.47
35.57
35.01
33.26
34.34
33.46
21.42
34.34
33.90
67
0.48
EPS€
0.24
0.22
0.22
0.21
0.23
0.23
0.23
0.25
0.28
0.30
0.49
5.47%
2.08%
—
15.82
EPS growth%
15.77
13.20
10.77
7.78
7.27
9.76
9.50
9.21
10.04
7.20
2.07
9.50
9.63
66
0.08
Bookvalue per sh€
0.08
0.07
0.06
0.07
0.07
0.08
0.09
0.10
0.09
0.09
0.22
4.31%
0.56%
—
0.46
FCF per share€
0.50
0.55
0.58
0.65
0.74
0.85
0.92
1.05
1.05
1.02
0.34
6.67%
8.76%
—
0.48
Dividend per sh€
0.37
0.38
0.44
0.47
0.45
0.45
0.48
0.45
0.51
0.51
0.26
2.56%
3.81%
—
24.94
Div yield (avg)%
18.58
20.59
21.44
20.83
18.06
18.53
18.56
20.28
20.90
21.44
12.23
20.28
20.43
20
9.77
Payout ratio%
18.52
18.51
15.89
17.16
14.27
14.05
12.63
10.49
9.71
10.99
8.87
10.99
14.16
32
16.22
Shares (diluted)M
11.30
10.82
10.42
11.10
10.91
11.51
11.14
9.673
9.124
8.255
16.29
(5.42%)
(2.98%)
78
16.87
Buyback yield%
7.80
8.84
8.35
7.39
5.91
3.51
4.38
4.89
7.78
10.57
24.64
4.89
7.58
82
0.671
D/E ratiox
0.456
0.411
0.420
0.385
0.363
0.315
0.338
0.308
0.269
0.275
1.671
0.308
0.351
80
7.574
Enterprise value€M
3.655
3.581
3.523
3.919
3.747
4.014
3.841
3.806
4.092
4.363
1.295
3.09%
2.38%
21
0.639
LT debt€M
7.496
7.341
7.889
7.558
8.037
8.870
10.24
10.83
11.42
12.64
6.916
9.48%
5.97%
57
Revenue
€14.22M
6.09%
1.00×
Cost of revenue
€8.278M
5.93%
0.99×
Operating expenses
€1.454M
6.12%
1.00×
Cash and investments
18.15%
Goodwill & intangibles
16.48%