1.136
Revenue€M
1.898
2.084
2.269
2.481
2.670
2.845
3.006
3.177
3.378
3.686
1.174
6.66%
7.54%
27
28.66
Revenue growth%
10.48
10.09
10.96
13.21
13.54
14.38
17.09
14.71
14.84
12.50
14.22
14.71
13.38
39
4.79
Gross margin%
17.98
17.16
15.78
16.88
19.42
19.06
22.04
24.83
24.04
25.03
8.15
24.04
19.24
90
3.49
Operating margin%
6.53
6.97
8.46
7.84
7.98
10.69
13.56
11.00
10.35
9.53
2.31
10.69
9.00
38
6.82
Net margin%
5.58
4.12
1.15
0.40
3.25
2.38
0.40
2.70
2.11
0.40
19.47
2.11
2.25
61
32.07
P/E ratio (avg)x
27.59
26.27
29.36
33.24
36.93
39.85
42.01
43.40
46.33
45.48
22.86
43.40
38.39
50
19.29
EV/EBITx
36.33
35.03
39.29
45.38
50.13
49.38
55.15
60.20
68.64
66.75
7.400
60.20
49.76
61
15.61
FCF yield (avg)%
6.41
3.70
2.23
0.40
2.82
3.57
0.82
0.40
0.40
3.02
13.68
0.82
2.53
63
21.98
FCF margin%
7.17
8.21
6.57
5.95
3.37
6.03
7.97
9.57
10.07
11.32
3.28
9.57
7.57
13
0.337
FCF / Net incomex
1.031
0.999
0.984
0.876
0.936
0.862
0.805
0.733
0.663
0.567
0.410
0.733
0.869
36
10.58
ROIC%
14.64
17.46
16.19
14.62
14.87
16.97
16.01
15.78
17.05
15.32
10.10
16.01
15.89
67
24.78
Return on equity%
25.41
23.92
25.90
24.41
26.21
25.28
22.97
22.69
24.50
23.62
7.97
23.62
24.45
26
26.54
Return on assets%
12.81
9.95
9.23
11.65
11.70
10.01
10.31
11.72
11.08
11.05
23.33
11.05
11.06
55
0.20
EPS€
0.30
0.36
0.38
0.43
0.51
0.57
0.68
0.77
0.81
0.78
0.20
8.65%
10.42%
—
5.67
EPS growth%
14.90
17.38
18.83
19.22
17.39
19.43
20.22
21.57
23.51
21.04
8.24
21.04
19.32
86
0.25
Bookvalue per sh€
0.75
0.74
0.80
0.87
0.87
1.02
1.19
1.35
1.37
1.61
0.34
13.27%
8.82%
—
0.37
FCF per share€
0.56
0.62
0.72
0.70
0.73
0.76
0.87
0.94
1.00
1.05
0.13
7.60%
7.79%
—
0.20
Dividend per sh€
0.39
0.42
0.39
0.41
0.40
0.39
0.41
0.42
0.38
0.42
0.17
0.97%
0.83%
—
2.57
Div yield (avg)%
18.95
19.93
20.70
20.61
20.32
22.14
19.98
22.56
20.08
18.86
21.17
20.08
20.20
38
8.21
Payout ratio%
19.83
19.80
17.14
15.18
17.29
19.20
17.60
19.40
21.08
20.35
12.03
19.40
19.30
57
4.428
Shares (diluted)M
4.781
4.690
5.259
5.787
5.896
5.759
5.646
5.702
5.534
5.378
4.419
(1.82%)
2.06%
66
29.16
Buyback yield%
21.47
20.47
18.20
19.47
19.72
22.48
23.29
22.27
20.00
19.82
4.91
22.27
20.24
25
1.124
D/E ratiox
2.001
2.264
2.577
2.526
2.896
3.190
3.760
4.009
4.316
4.274
1.215
4.009
3.043
19
1.792
Enterprise value€M
5.564
6.010
6.311
5.928
6.406
6.435
5.893
5.938
5.408
5.686
2.513
(2.36%)
1.07%
56
2.340
LT debt€M
0.803
0.834
0.760
0.706
0.740
0.696
0.718
0.711
0.770
0.719
1.735
(0.58%)
(1.62%)
14
Revenue
€3.686M
7.54%
1.00×
Cost of revenue
€2.140M
7.60%
1.01×
Operating expenses
€0.711M
7.59%
1.01×
Property and equipment
16.18%