4.459
Revenue€M
5.516
5.517
5.582
5.678
5.767
5.973
6.143
6.425
6.570
6.568
4.601
2.64%
1.98%
39
26.98
Revenue growth%
14.70
12.26
10.30
10.07
9.16
11.61
13.64
15.50
13.90
16.70
19.96
13.90
12.95
48
9.72
Gross margin%
5.63
3.45
4.32
2.40
1.65
0.82
1.68
2.43
0.56
0.94
17.98
0.94
2.04
64
12.33
Operating margin%
18.10
17.55
15.93
18.88
21.05
21.77
23.57
21.88
19.29
16.83
18.37
21.77
19.08
66
7.14
Net margin%
1.64
1.96
4.84
4.04
5.39
6.89
6.09
8.74
11.05
12.42
3.31
8.74
5.74
88
9.934
P/E ratio (avg)x
23.30
22.06
25.72
28.14
27.04
26.29
28.29
31.04
35.05
33.24
30.62
31.04
27.59
25
23.49
EV/EBITx
27.22
29.94
29.41
30.24
32.23
37.76
44.63
46.10
51.46
54.64
30.94
46.10
35.00
80
3.16
FCF yield (avg)%
19.24
21.54
21.42
18.92
16.43
16.16
13.81
14.43
13.88
16.52
22.30
14.43
16.48
33
21.20
FCF margin%
10.43
10.10
10.39
13.11
13.97
16.14
17.79
15.44
15.78
13.37
5.03
15.78
13.67
44
1.657
FCF / Net incomex
0.718
0.711
0.719
0.763
0.806
0.780
0.824
0.898
0.871
0.933
0.863
0.871
0.793
55
15.36
ROIC%
14.04
15.13
15.50
15.81
14.96
16.78
17.78
15.61
12.63
14.52
15.45
15.61
15.31
43
17.73
Return on equity%
17.92
18.61
16.92
14.78
12.60
15.36
16.32
16.39
15.73
17.90
3.48
16.32
16.36
42
11.02
Return on assets%
26.76
28.02
26.48
27.78
24.85
27.51
25.49
23.61
21.90
19.19
14.52
23.61
25.99
22
0.22
EPS€
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.22
8.76%
5.86%
—
15.58
EPS growth%
26.56
27.26
27.13
27.05
26.44
26.18
24.71
24.91
26.75
27.07
18.51
26.18
26.66
39
0.25
Bookvalue per sh€
0.07
0.06
0.06
0.07
0.08
0.09
0.10
0.09
0.11
0.11
0.07
6.22%
4.72%
—
0.20
FCF per share€
0.28
0.33
0.33
0.37
0.42
0.46
0.47
0.57
0.62
0.63
0.05
8.36%
9.89%
—
0.11
Dividend per sh€
0.28
0.32
0.34
0.32
0.32
0.35
0.35
0.39
0.39
0.37
0.26
2.50%
2.79%
—
9.74
Div yield (avg)%
23.49
21.15
19.51
22.03
24.12
25.26
25.04
23.74
24.66
24.62
26.13
24.66
23.93
47
20.28
Payout ratio%
29.94
29.54
27.10
27.20
28.15
25.86
26.74
26.08
27.36
25.80
13.05
26.08
27.15
17
24.58
Shares (diluted)M
36.23
35.40
37.35
40.74
38.41
38.67
36.95
33.57
37.85
42.64
25.07
2.11%
2.43%
67
22.13
Buyback yield%
0.40
0.40
0.40
0.40
0.87
0.40
0.61
0.40
0.65
0.40
11.50
0.40
0.40
62
1.770
D/E ratiox
1.374
1.379
1.388
1.375
1.655
1.812
2.071
2.275
2.648
2.583
0.890
2.275
1.733
15
7.169
Enterprise value€M
3.028
2.794
2.642
2.555
2.483
2.212
2.280
2.407
2.617
2.727
6.851
1.89%
(0.93%)
73
4.959
LT debt€M
3.244
3.349
3.127
3.148
3.153
3.183
2.888
2.971
2.941
3.271
6.663
0.74%
1.01%
12
Revenue
€6.568M
1.98%
1.00×
Cost of revenue
€4.201M
2.03%
1.00×
Operating expenses
€1.206M
1.84%
0.99×
Property and equipment
15.73%
Spread over hurdle
(3.12%)