4.382
Revenue€M
6.042
6.205
6.468
6.561
6.679
6.654
6.877
6.939
7.190
7.389
4.534
2.04%
2.32%
22
19.25
Revenue growth%
14.48
12.62
12.02
11.33
12.68
11.89
14.03
13.58
14.92
14.15
16.09
14.03
13.13
67
25.33
Gross margin%
9.45
9.95
9.07
7.16
9.14
10.70
8.98
7.86
8.04
5.45
2.86
8.04
9.03
51
8.75
Operating margin%
17.88
15.64
14.40
14.07
14.95
13.59
14.03
13.11
13.80
11.72
10.94
13.59
14.05
39
3.17
Net margin%
25.42
28.25
28.41
29.53
27.23
26.41
27.86
27.37
26.91
24.71
19.44
26.91
27.30
36
18.57
P/E ratio (avg)x
53.84
55.22
65.24
73.21
71.51
79.44
87.80
101.5
102.1
106.3
18.36
101.5
76.32
48
12.82
EV/EBITx
44.06
45.92
48.13
47.78
54.04
49.96
50.29
55.94
51.78
53.95
15.83
51.78
50.12
19
15.41
FCF yield (avg)%
6.51
5.06
4.47
6.44
4.17
7.15
5.25
6.56
8.65
11.10
11.23
7.15
6.48
81
27.51
FCF margin%
6.19
4.79
5.87
4.48
2.38
4.26
5.00
6.58
5.25
4.85
13.40
5.00
4.92
47
0.340
FCF / Net incomex
0.391
0.358
0.319
0.337
0.351
0.351
0.300
0.273
0.242
0.213
0.623
0.273
0.328
63
8.53
ROIC%
27.10
26.38
24.73
27.22
29.77
31.31
31.82
33.53
33.35
33.89
11.34
33.35
30.54
75
10.51
Return on equity%
31.95
32.71
35.52
36.83
37.38
36.32
37.51
39.63
38.16
39.55
21.04
38.16
37.10
20
19.57
Return on assets%
17.84
17.55
14.78
12.06
13.88
14.90
12.28
14.62
12.68
14.80
6.63
14.62
14.70
9
0.26
EPS€
0.12
0.12
0.11
0.09
0.08
0.08
0.07
0.06
0.07
0.06
0.28
(5.93%)
(7.95%)
—
19.67
EPS growth%
29.59
27.94
27.88
27.08
29.08
28.42
26.15
24.90
27.42
26.95
15.66
26.95
27.65
80
0.35
Bookvalue per sh€
0.28
0.27
0.30
0.32
0.35
0.36
0.34
0.37
0.42
0.41
0.13
3.08%
4.22%
—
0.22
FCF per share€
0.09
0.09
0.10
0.11
0.11
0.12
0.13
0.12
0.13
0.13
0.07
3.65%
5.56%
—
0.17
Dividend per sh€
0.26
0.28
0.27
0.28
0.30
0.33
0.38
0.45
0.46
0.43
0.05
7.66%
5.21%
—
20.47
Div yield (avg)%
24.84
24.34
26.54
26.90
24.99
23.82
22.52
22.98
24.33
25.27
21.40
23.82
24.59
45
16.25
Payout ratio%
22.06
22.59
20.00
21.04
21.31
19.37
21.15
18.36
19.96
20.11
26.31
19.96
20.58
54
11.66
Shares (diluted)M
8.149
8.463
9.033
9.190
9.517
10.14
9.808
9.346
8.437
7.884
11.59
(3.70%)
(1.75%)
87
4.77
Buyback yield%
21.01
18.09
18.92
17.07
15.82
15.13
13.10
11.58
10.69
12.04
16.56
12.04
15.48
44
0.890
D/E ratiox
0.990
0.857
0.734
0.787
0.840
0.762
0.646
0.607
0.521
0.546
1.361
0.607
0.748
83
2.308
Enterprise value€M
7.537
7.590
8.188
8.436
8.505
9.453
9.042
9.293
8.939
9.855
1.809
2.99%
2.08%
29
7.940
LT debt€M
3.122
3.299
3.297
3.247
3.470
3.697
3.529
3.420
2.896
2.574
6.911
(5.80%)
(1.61%)
25
Revenue
€7.389M
2.32%
1.00×
Cost of revenue
€3.358M
2.43%
1.01×
Operating expenses
€1.519M
2.28%
1.00×
Property and equipment
15.14%
Spread over hurdle
28.00%