251.5
Revenue€M
231.8
236.8
248.9
254.2
262.2
266.2
278.2
293.6
307.7
319.9
272.5
4.06%
3.89%
93
12.07
Revenue growth%
37.24
34.53
32.58
35.43
34.08
35.81
36.54
38.72
40.61
38.69
21.99
38.69
36.18
56
22.93
Gross margin%
9.99
11.71
12.67
14.70
12.50
15.31
16.21
15.91
14.83
13.87
14.04
15.31
14.29
89
8.90
Operating margin%
14.13
15.56
15.82
17.33
14.91
15.17
13.46
13.59
13.35
14.49
10.21
13.59
14.70
29
21.61
Net margin%
24.19
23.22
22.78
24.90
22.41
20.94
21.33
21.66
24.04
24.90
11.73
21.66
23.00
41
8.286
P/E ratio (avg)x
10.56
11.26
10.09
9.552
8.833
9.667
9.222
10.37
10.00
11.21
13.82
10.00
10.05
33
31.97
EV/EBITx
19.44
17.44
17.04
18.32
16.92
18.40
17.68
19.61
21.59
19.11
21.16
19.11
18.36
29
15.93
FCF yield (avg)%
18.16
20.88
20.82
19.80
18.28
20.17
20.62
19.99
19.04
18.66
4.60
19.99
19.90
64
21.52
FCF margin%
30.79
32.38
34.79
33.86
31.91
33.85
34.27
36.96
39.07
36.91
22.94
36.91
34.06
7
0.625
FCF / Net incomex
0.638
0.623
0.713
0.766
0.910
0.921
1.057
1.134
1.109
1.327
0.780
1.109
0.916
78
19.77
ROIC%
18.71
20.47
18.10
15.88
17.01
18.15
19.39
19.36
19.03
21.01
3.17
19.36
18.87
47
4.66
Return on equity%
20.58
21.15
20.05
21.31
19.63
19.09
18.04
20.33
18.87
20.55
6.73
19.09
20.19
42
6.46
Return on assets%
8.36
11.18
12.34
14.90
14.27
15.95
18.47
17.98
18.78
20.14
23.27
18.47
15.43
34
1.03
EPS€
0.95
0.99
1.11
1.08
1.19
1.18
1.17
1.17
1.30
1.33
1.09
2.28%
2.47%
—
18.59
EPS growth%
7.96
7.53
6.08
7.24
7.84
7.88
6.12
6.73
8.67
11.45
12.67
7.88
7.69
73
0.16
Bookvalue per sh€
1.02
1.06
1.20
1.29
1.25
1.39
1.57
1.62
1.91
1.99
0.41
9.80%
6.90%
—
0.32
FCF per share€
0.35
0.42
0.43
0.45
0.51
0.52
0.50
0.52
0.54
0.61
0.75
3.45%
6.38%
—
0.90
Dividend per sh€
0.44
0.51
0.60
0.58
0.56
0.61
0.71
0.84
0.88
0.99
0.97
11.93%
9.57%
—
17.22
Div yield (avg)%
4.48
3.07
1.53
2.29
2.36
0.40
2.79
4.20
4.91
2.95
8.43
2.95
2.87
72
20.20
Payout ratio%
17.81
17.45
16.36
17.55
16.03
17.93
17.67
14.86
13.57
14.04
16.44
14.86
16.90
57
266.0
Shares (diluted)M
357.4
423.5
444.4
513.2
505.7
594.7
694.2
762.6
744.5
793.6
261.3
9.43%
9.44%
95
20.18
Buyback yield%
8.44
8.60
6.33
7.16
9.16
9.68
11.56
12.17
9.33
8.76
8.01
9.68
8.96
94
0.459
D/E ratiox
0.192
0.183
0.209
0.218
0.219
0.209
0.204
0.185
0.177
0.178
1.299
0.185
0.198
52
241.3
Enterprise value€M
181.6
180.6
182.2
178.6
217.3
263.0
261.8
275.0
330.1
343.3
105.1
9.58%
6.90%
15
136.1
LT debt€M
74.89
79.17
82.63
90.37
80.37
89.86
97.76
95.21
88.77
91.20
132.5
2.56%
2.86%
73
Revenue
€319.9M
3.89%
1.00×
Cost of revenue
€166.5M
4.09%
1.02×
Operating expenses
€45.86M
3.85%
1.00×
Property and equipment
17.32%