2.961
Revenue€M
4.429
4.453
4.528
4.696
4.767
4.799
4.759
4.791
4.965
4.943
3.109
0.73%
1.13%
23
16.72
Revenue growth%
23.68
25.08
25.54
24.35
22.60
20.80
18.49
18.36
18.33
19.91
16.76
18.49
21.70
43
4.05
Gross margin%
17.48
19.35
20.79
20.15
18.36
18.46
17.92
17.06
16.18
17.93
7.25
17.92
18.14
45
29.19
Operating margin%
12.00
11.76
12.02
10.56
11.85
10.42
9.38
10.63
10.29
12.11
3.36
10.42
11.20
19
19.82
Net margin%
11.24
10.10
9.16
12.00
10.26
12.93
11.63
8.97
6.26
5.29
8.48
8.97
10.18
79
26.66
P/E ratio (avg)x
25.45
22.63
24.62
25.49
25.76
27.34
24.64
24.44
26.89
27.63
11.70
26.89
25.47
60
10.75
EV/EBITx
59.82
61.92
71.70
75.59
76.08
82.83
98.16
113.7
127.2
128.7
6.627
113.7
79.45
56
24.42
FCF yield (avg)%
13.33
14.69
11.84
11.79
14.42
13.52
10.89
8.35
10.51
11.80
22.46
10.89
11.82
88
12.17
FCF margin%
8.10
8.69
9.83
8.09
8.01
7.26
7.38
8.31
7.01
8.65
6.56
7.38
8.09
7
1.339
FCF / Net incomex
1.788
1.666
1.832
1.952
1.928
1.779
1.867
2.048
2.048
1.810
1.131
1.867
1.849
50
22.85
ROIC%
6.39
5.83
6.91
6.05
5.26
4.23
1.95
3.64
4.01
6.53
5.87
4.01
5.55
58
21.91
Return on equity%
31.28
28.42
30.40
27.82
25.61
27.85
26.68
28.55
28.87
25.88
26.61
27.85
28.13
71
29.42
Return on assets%
20.11
22.81
25.36
28.27
29.02
31.18
30.61
32.28
32.67
31.90
15.69
31.90
29.81
44
0.11
EPS€
0.31
0.30
0.33
0.32
0.32
0.37
0.40
0.37
0.43
0.47
0.11
7.87%
4.94%
—
23.66
EPS growth%
13.69
14.97
15.42
15.43
15.75
18.55
18.78
18.98
16.60
15.33
18.70
18.55
15.59
72
0.05
Bookvalue per sh€
0.25
0.25
0.28
0.27
0.29
0.27
0.27
0.26
0.28
0.31
0.24
1.49%
1.73%
—
0.16
FCF per share€
0.19
0.22
0.22
0.23
0.26
0.29
0.33
0.33
0.31
0.31
0.10
3.98%
6.68%
—
0.11
Dividend per sh€
0.26
0.29
0.29
0.34
0.37
0.37
0.40
0.44
0.44
0.51
0.07
6.58%
7.22%
—
5.10
Div yield (avg)%
10.12
8.90
10.53
12.53
14.83
14.42
16.23
17.76
17.72
16.16
6.84
16.23
14.63
83
21.86
Payout ratio%
26.15
25.52
27.23
24.54
27.06
26.32
25.52
27.97
30.80
30.30
29.41
27.97
26.69
47
32.72
Shares (diluted)M
49.34
53.49
53.31
53.80
55.70
66.79
74.09
79.80
88.01
86.93
33.34
9.31%
7.40%
45
12.83
Buyback yield%
1.67
4.57
4.91
2.99
5.06
3.40
1.95
4.46
4.28
2.97
17.73
3.40
3.84
34
0.807
D/E ratiox
1.228
1.183
1.048
0.962
1.025
0.979
0.981
1.054
0.901
0.899
1.351
0.979
1.003
81
0.537
Enterprise value€M
4.534
5.360
5.469
5.594
6.056
6.570
7.650
8.535
9.752
10.82
5.738
12.31%
9.47%
87
3.363
LT debt€M
7.602
8.701
10.26
11.36
13.21
15.79
18.32
21.58
21.86
22.24
3.402
10.98%
12.26%
64
Revenue
€4.943M
1.13%
1.00×
Cost of revenue
€3.460M
1.13%
1.00×
Operating expenses
€0.678M
0.40%
0.93×
Property and equipment
15.80%