5.804
Revenue€M
6.074
6.264
6.420
6.567
6.666
6.791
6.940
7.231
7.544
7.769
6.476
3.11%
2.74%
24
10.35
Revenue growth%
23.22
22.50
22.10
22.17
22.27
22.27
19.76
19.19
18.65
20.98
14.16
19.76
22.14
74
11.28
Gross margin%
22.24
22.10
19.86
19.33
17.17
18.25
19.12
21.11
20.19
21.42
26.15
20.19
20.03
28
6.40
Operating margin%
6.65
8.16
11.11
10.73
9.54
11.11
13.20
13.92
14.74
13.30
19.60
13.30
11.11
41
16.86
Net margin%
16.65
17.47
18.95
21.87
23.56
21.17
23.13
21.88
20.71
22.19
5.10
21.88
21.52
12
36.60
P/E ratio (avg)x
15.05
14.96
14.77
16.51
16.28
17.40
17.48
18.70
18.76
20.93
15.83
18.70
16.96
41
36.73
EV/EBITx
25.11
27.76
27.41
30.74
34.48
31.22
34.18
32.58
35.61
35.33
35.16
34.18
31.90
51
6.97
FCF yield (avg)%
13.97
13.79
16.35
17.83
18.99
18.98
17.49
18.57
21.54
23.40
18.74
18.98
18.20
58
29.04
FCF margin%
16.54
17.94
18.12
15.76
16.84
18.59
19.93
20.12
21.76
22.73
16.64
20.12
18.36
89
1.611
FCF / Net incomex
0.476
0.438
0.463
0.495
0.535
0.524
0.559
0.597
0.657
0.717
1.563
0.597
0.529
75
24.45
ROIC%
23.33
23.71
22.15
23.62
24.98
23.29
20.78
21.82
19.24
19.73
19.38
20.78
22.72
84
14.80
Return on equity%
13.53
12.41
15.08
16.63
18.40
20.00
20.37
20.07
22.43
22.07
6.90
20.37
19.20
14
13.53
Return on assets%
21.04
19.26
20.27
18.40
17.47
16.31
18.03
18.00
15.31
13.87
28.81
16.31
18.02
62
0.13
EPS€
0.40
0.47
0.45
0.50
0.50
0.55
0.53
0.51
0.49
0.57
0.13
2.90%
5.24%
—
27.95
EPS growth%
8.96
9.43
11.92
11.15
8.83
6.15
8.20
7.91
5.49
6.01
3.57
6.15
8.51
19
0.34
Bookvalue per sh€
0.68
0.66
0.69
0.72
0.78
0.86
0.80
0.75
0.82
0.79
0.58
0.17%
1.84%
—
0.47
FCF per share€
0.17
0.16
0.18
0.17
0.17
0.16
0.16
0.16
0.17
0.17
0.51
0.77%
(0.39%)
—
0.31
Dividend per sh€
0.51
0.52
0.53
0.52
0.52
0.57
0.60
0.68
0.72
0.69
0.11
5.91%
4.15%
—
3.42
Div yield (avg)%
18.98
21.27
21.58
21.11
20.07
17.89
18.28
18.08
18.45
20.57
13.90
18.28
19.52
80
5.32
Payout ratio%
11.67
14.15
15.26
13.55
12.21
10.17
11.63
9.01
7.86
10.18
21.02
10.17
11.65
57
16.75
Shares (diluted)M
16.18
14.69
12.98
12.62
12.30
11.68
12.08
12.15
12.49
13.27
17.26
1.53%
(1.24%)
20
26.02
Buyback yield%
22.56
24.58
21.64
24.06
21.85
23.94
23.77
22.16
20.89
21.15
16.86
22.16
22.36
65
0.583
D/E ratiox
1.825
1.722
1.736
1.870
1.756
1.894
1.873
2.078
2.100
2.090
0.395
2.078
1.872
15
8.870
Enterprise value€M
7.918
8.809
9.942
11.31
11.23
12.68
13.81
16.05
15.83
17.25
7.624
8.97%
7.76%
30
4.470
LT debt€M
2.360
2.186
2.136
2.001
2.189
2.420
2.274
2.386
2.576
2.384
1.417
1.72%
0.65%
30
Revenue
€7.769M
2.74%
1.00×
Cost of revenue
€5.438M
2.74%
1.00×
Operating expenses
€1.680M
2.58%
0.98×
Property and equipment
14.98%
Spread over hurdle
(4.75%)