0.717
Revenue€M
0.777
0.827
0.906
0.979
1.055
1.159
1.259
1.370
1.462
1.574
0.775
8.33%
8.08%
58
4.28
Revenue growth%
10.86
10.37
10.94
12.31
14.90
16.72
17.62
19.15
20.88
21.11
2.40
19.15
15.81
18
28.61
Gross margin%
14.98
14.82
14.44
16.24
13.88
13.87
16.23
18.48
20.18
19.87
5.73
18.48
15.61
71
4.09
Operating margin%
0.40
3.25
4.28
6.49
7.79
9.32
10.45
11.43
10.78
13.10
4.86
10.78
8.55
54
29.87
Net margin%
21.38
18.61
16.26
13.39
10.41
11.47
9.55
11.54
13.15
12.41
16.80
11.54
12.78
94
24.74
P/E ratio (avg)x
17.01
16.16
13.95
12.44
12.12
12.55
12.95
12.61
11.91
12.39
36.22
12.55
12.58
26
17.35
EV/EBITx
23.65
21.63
23.82
21.88
20.34
21.89
21.99
22.67
23.44
21.87
21.27
21.99
21.94
6
10.35
FCF yield (avg)%
22.87
25.67
23.08
24.78
23.55
23.75
24.91
27.31
24.70
26.04
15.93
24.91
24.74
54
28.91
FCF margin%
15.05
17.40
18.64
19.50
22.47
21.34
21.48
20.22
20.59
21.88
9.72
21.34
20.41
70
0.741
FCF / Net incomex
1.226
1.346
1.519
1.515
1.673
1.674
1.811
1.676
1.847
2.060
0.517
1.811
1.673
39
11.29
ROIC%
28.08
30.42
30.39
28.40
26.77
28.39
29.09
26.11
24.84
24.45
12.69
26.11
28.23
74
26.34
Return on equity%
20.97
21.52
20.48
23.48
22.47
22.78
25.30
26.25
28.40
26.81
25.94
26.25
23.13
36
5.16
Return on assets%
26.13
23.16
20.55
21.38
21.35
22.82
23.23
25.73
25.94
28.18
22.96
25.73
23.20
30
0.32
EPS€
0.47
0.51
0.52
0.54
0.52
0.58
0.63
0.58
0.62
0.57
0.34
1.90%
2.78%
—
4.28
EPS growth%
17.83
19.55
19.72
21.68
20.94
19.20
18.09
15.41
14.46
13.45
21.32
15.41
18.65
34
0.22
Bookvalue per sh€
0.39
0.47
0.50
0.50
0.50
0.55
0.66
0.68
0.78
0.94
0.18
13.67%
10.99%
—
0.27
FCF per share€
0.27
0.25
0.26
0.29
0.34
0.38
0.38
0.41
0.39
0.43
0.06
5.21%
5.10%
—
0.23
Dividend per sh€
0.34
0.36
0.36
0.40
0.41
0.44
0.46
0.42
0.44
0.45
0.20
1.80%
3.02%
—
2.29
Div yield (avg)%
6.36
8.37
10.96
9.75
7.26
6.50
7.95
9.17
6.35
8.79
16.72
7.95
8.16
61
25.21
Payout ratio%
1.09
0.79
1.82
4.02
2.93
3.26
2.38
3.16
3.88
6.07
24.88
3.26
3.04
79
2.957
Shares (diluted)M
2.579
2.748
2.668
2.797
2.844
2.804
2.412
2.555
2.456
2.355
3.063
(3.70%)
(2.40%)
67
25.70
Buyback yield%
3.45
5.96
8.66
10.30
12.48
13.23
10.62
11.92
10.51
8.13
11.25
10.62
10.41
29
1.671
D/E ratiox
1.815
1.782
1.623
1.829
1.711
1.786
1.729
1.600
1.512
1.551
1.253
1.600
1.720
71
1.011
Enterprise value€M
0.617
0.677
0.723
0.655
0.578
0.567
0.607
0.601
0.656
0.584
0.780
0.19%
(1.88%)
40
1.243
LT debt€M
0.331
0.332
0.367
0.356
0.403
0.456
0.450
0.474
0.471
0.469
0.126
3.10%
4.12%
65
Revenue
€1.574M
8.08%
1.00×
Cost of revenue
€1.102M
8.24%
1.02×
Operating expenses
€0.250M
7.69%
0.96×
Property and equipment
14.72%