2.067
Revenue€M
3.374
3.605
3.923
4.112
4.445
4.843
5.272
5.679
6.054
6.578
2.264
8.15%
7.73%
54
14.29
Revenue growth%
29.90
28.13
30.16
32.71
32.22
33.79
33.75
31.61
28.90
27.10
6.02
31.61
30.88
73
12.25
Gross margin%
6.75
5.01
4.55
4.99
5.46
8.44
8.95
7.46
6.14
6.20
3.92
7.46
6.17
56
20.44
Operating margin%
17.78
14.80
17.20
16.41
18.17
18.72
19.22
19.35
19.07
20.15
23.69
19.22
18.45
40
22.96
Net margin%
15.89
16.54
19.50
18.35
15.40
15.73
15.88
13.41
14.03
14.52
17.17
14.52
15.80
20
32.69
P/E ratio (avg)x
27.13
26.80
26.49
28.64
29.41
32.90
32.69
35.74
38.57
41.23
23.47
35.74
31.05
68
8.202
EV/EBITx
24.00
24.45
21.70
22.05
23.07
24.43
24.68
24.00
24.57
22.57
25.02
24.43
24.00
83
26.61
FCF yield (avg)%
8.83
8.48
7.42
7.21
8.08
5.30
2.61
4.96
6.90
6.45
11.31
5.30
7.05
93
16.61
FCF margin%
22.30
20.36
20.69
20.23
20.07
21.65
21.49
18.78
16.05
13.76
26.90
18.78
20.29
75
0.620
FCF / Net incomex
2.246
2.409
2.798
2.966
3.080
3.264
3.840
4.384
4.790
5.108
1.499
4.384
3.172
81
11.00
ROIC%
6.86
5.80
4.55
4.80
2.31
1.73
1.20
0.78
1.54
0.40
18.54
1.20
2.02
22
7.88
Return on equity%
28.41
29.50
28.37
30.99
31.66
32.74
33.54
35.04
35.35
35.11
29.92
35.04
32.20
35
9.48
Return on assets%
11.00
13.88
14.76
12.35
10.81
9.26
8.35
10.89
11.24
10.27
15.62
10.27
10.94
15
0.06
EPS€
0.08
0.09
0.09
0.08
0.09
0.10
0.10
0.11
0.13
0.14
0.07
8.09%
5.09%
—
25.86
EPS growth%
15.99
14.30
16.15
15.77
18.69
16.72
17.89
18.04
19.90
18.04
14.59
18.04
17.30
82
0.04
Bookvalue per sh€
0.11
0.12
0.13
0.13
0.13
0.13
0.14
0.15
0.13
0.13
0.13
(0.21%)
1.40%
—
0.06
FCF per share€
0.12
0.14
0.15
0.17
0.18
0.20
0.21
0.24
0.27
0.26
0.05
8.33%
8.08%
—
0.02
Dividend per sh€
0.07
0.08
0.09
0.10
0.12
0.13
0.15
0.17
0.18
0.20
0.07
11.42%
10.00%
—
28.53
Div yield (avg)%
0.40
2.12
3.71
4.20
1.65
0.88
0.77
0.40
0.40
3.06
21.34
0.77
1.27
38
13.26
Payout ratio%
14.57
14.57
14.17
16.97
18.45
15.92
15.35
16.03
15.71
12.82
6.75
15.71
15.53
76
23.11
Shares (diluted)M
34.73
37.02
37.88
37.20
42.70
40.86
46.30
42.99
46.88
49.39
24.01
2.95%
4.63%
7
2.13
Buyback yield%
26.89
27.67
30.64
30.67
31.00
30.07
29.37
30.34
28.30
30.49
23.03
30.07
30.20
59
1.733
D/E ratiox
0.739
0.776
0.799
0.806
0.770
0.791
0.803
0.741
0.823
0.850
0.945
0.803
0.795
90
4.414
Enterprise value€M
2.423
2.570
2.472
2.314
2.134
1.882
1.858
1.966
2.152
1.927
1.795
(2.01%)
(2.74%)
78
0.708
LT debt€M
3.896
3.877
4.106
4.423
5.362
6.269
7.114
7.151
7.682
9.243
3.186
11.51%
9.96%
93
Revenue
€6.578M
7.73%
1.00×
Cost of revenue
€3.875M
7.69%
1.00×
Operating expenses
€1.612M
7.59%
0.99×
Property and equipment
17.37%
Goodwill & intangibles
14.11%