4.402
Revenue€M
8.837
9.154
9.245
9.414
9.629
9.900
10.19
10.60
10.98
11.18
4.575
3.04%
2.72%
45
29.12
Revenue growth%
17.58
18.11
17.60
18.36
16.05
14.92
12.10
10.02
10.92
9.48
13.24
10.92
15.49
40
28.23
Gross margin%
17.22
18.44
17.08
14.41
15.42
12.44
14.10
12.19
9.21
9.51
9.85
12.19
14.26
76
10.28
Operating margin%
22.35
24.25
25.50
26.75
28.53
30.36
27.42
27.08
24.24
25.88
30.00
27.08
26.31
83
22.83
Net margin%
8.32
10.64
11.59
13.83
13.85
15.94
15.06
14.72
12.39
10.15
22.54
14.72
13.11
7
16.43
P/E ratio (avg)x
23.44
22.65
24.41
25.49
24.37
25.38
24.07
22.71
21.28
23.45
11.79
23.45
23.76
91
33.36
EV/EBITx
8.915
8.329
8.389
7.506
6.656
6.588
6.553
6.324
6.542
5.846
35.86
6.542
6.622
63
18.70
FCF yield (avg)%
26.53
25.67
27.87
28.20
26.49
24.19
22.95
20.25
23.12
22.11
26.31
22.95
24.93
60
17.00
FCF margin%
0.96
2.55
3.12
3.20
4.48
4.79
1.96
3.44
3.86
1.27
14.42
3.44
3.16
62
0.286
FCF / Net incomex
1.083
1.182
1.310
1.287
1.297
1.335
1.338
1.409
1.478
1.431
0.505
1.409
1.322
53
25.15
ROIC%
7.63
8.68
11.57
9.79
9.26
11.97
11.84
11.32
11.87
12.19
9.58
11.87
11.45
21
15.43
Return on equity%
3.64
3.79
5.56
5.11
4.91
3.23
3.63
5.93
8.24
8.29
16.58
5.93
5.01
81
21.70
Return on assets%
28.98
28.63
25.77
28.42
25.57
25.97
23.96
26.08
26.67
27.44
21.16
26.08
26.38
39
0.38
EPS€
0.30
0.28
0.30
0.28
0.31
0.31
0.31
0.27
0.27
0.24
0.41
(4.74%)
(2.66%)
—
25.31
EPS growth%
3.42
0.56
0.40
0.40
1.91
2.71
0.40
0.40
3.04
6.02
28.96
2.71
1.24
87
0.56
Bookvalue per sh€
0.14
0.15
0.18
0.20
0.20
0.20
0.23
0.23
0.26
0.27
0.40
7.00%
8.28%
—
0.55
FCF per share€
0.50
0.47
0.46
0.44
0.43
0.46
0.44
0.49
0.48
0.46
0.40
1.81%
(0.38%)
—
0.40
Dividend per sh€
0.34
0.36
0.31
0.33
0.31
0.32
0.32
0.31
0.33
0.32
0.34
0.73%
(0.01%)
—
21.12
Div yield (avg)%
1.46
1.85
1.81
0.40
1.81
0.40
1.74
1.65
0.40
0.98
8.66
0.98
1.56
60
22.50
Payout ratio%
8.86
8.19
6.83
5.13
6.02
5.98
6.52
5.90
3.39
4.26
20.75
5.90
6.00
45
13.99
Shares (diluted)M
17.75
16.96
16.05
17.72
17.15
16.07
17.59
15.60
14.67
16.17
13.94
(1.18%)
(0.11%)
23
18.95
Buyback yield%
6.97
5.43
6.21
8.74
9.53
9.87
11.89
11.34
9.89
8.10
16.90
9.89
9.14
16
0.213
D/E ratiox
0.785
0.687
0.671
0.618
0.571
0.511
0.563
0.506
0.503
0.536
0.262
0.511
0.567
8
8.273
Enterprise value€M
6.930
7.386
7.024
6.808
5.873
6.028
6.560
5.976
6.269
5.745
9.240
(0.44%)
(1.35%)
91
3.811
LT debt€M
6.843
6.768
6.424
6.047
6.097
5.589
5.986
5.708
5.554
5.863
1.146
(0.78%)
(2.37%)
63
Revenue
€11.18M
2.72%
1.00×
Cost of revenue
€7.546M
3.21%
1.05×
Operating expenses
€1.166M
1.40%
0.88×
Property and equipment
19.14%
Spread over hurdle
48.07%