2.039
Revenue€M
3.565
3.547
3.606
3.654
3.676
3.817
3.874
3.914
4.026
4.034
2.227
1.88%
1.52%
9
27.89
Revenue growth%
24.17
23.60
24.01
22.74
23.17
21.29
23.76
24.95
23.55
25.02
25.46
23.76
23.68
89
8.24
Gross margin%
23.55
22.68
22.28
24.99
22.57
21.60
24.13
22.75
23.80
24.58
9.24
23.80
23.15
54
12.09
Operating margin%
7.12
6.30
3.50
1.61
2.73
0.42
0.40
0.70
2.59
5.02
7.45
0.70
2.66
32
9.85
Net margin%
10.00
11.67
13.65
15.82
15.64
17.89
19.06
17.80
16.15
13.79
2.13
17.80
15.73
44
35.14
P/E ratio (avg)x
12.41
12.88
12.05
12.41
11.42
11.85
13.37
13.91
15.87
16.98
31.42
13.91
12.64
38
27.44
EV/EBITx
53.34
52.78
56.70
60.67
58.14
59.15
58.51
58.98
58.32
65.63
32.34
58.98
58.42
69
26.41
FCF yield (avg)%
16.37
18.70
17.52
19.17
16.92
18.62
19.77
19.36
21.61
19.55
29.63
19.55
18.94
42
24.10
FCF margin%
19.99
21.94
24.25
25.62
23.52
21.20
22.13
20.37
19.84
21.75
17.28
21.20
21.84
86
0.266
FCF / Net incomex
1.566
1.885
1.878
2.242
2.688
3.205
3.674
3.712
3.878
4.521
1.580
3.712
2.947
43
6.95
ROIC%
23.83
22.18
24.44
22.88
20.64
17.65
19.21
21.72
20.93
23.24
13.01
20.93
21.95
90
23.72
Return on equity%
11.17
9.21
11.23
10.24
8.09
6.51
5.78
3.98
4.45
4.29
10.56
4.45
7.30
85
7.47
Return on assets%
27.55
28.52
30.65
32.74
31.29
33.76
32.86
31.56
34.43
35.75
8.55
33.76
32.15
71
0.20
EPS€
0.18
0.18
0.17
0.16
0.17
0.16
0.15
0.15
0.14
0.16
0.21
(1.41%)
(0.64%)
—
25.20
EPS growth%
16.03
13.28
16.06
14.50
15.10
13.04
15.15
12.35
9.83
9.82
22.73
12.35
13.89
82
0.27
Bookvalue per sh€
0.21
0.22
0.21
0.25
0.29
0.33
0.38
0.43
0.49
0.47
0.18
10.46%
7.90%
—
0.14
FCF per share€
0.13
0.14
0.13
0.15
0.18
0.20
0.22
0.21
0.21
0.23
0.20
5.41%
7.17%
—
0.16
Dividend per sh€
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.06
0.07
0.21
2.16%
0.50%
—
20.94
Div yield (avg)%
13.49
15.24
13.13
12.96
10.69
11.50
11.68
11.27
8.51
5.98
5.91
11.27
11.59
56
14.59
Payout ratio%
9.21
9.84
9.47
8.48
10.57
10.93
8.13
5.92
7.66
9.32
16.25
8.13
9.27
87
13.61
Shares (diluted)M
10.73
9.836
10.55
9.468
9.207
8.903
8.449
8.724
8.942
9.284
14.16
0.17%
(1.94%)
19
17.16
Buyback yield%
20.59
19.47
16.92
15.83
17.53
19.48
19.03
16.68
15.91
16.53
3.20
16.68
17.22
34
0.949
D/E ratiox
0.400
0.398
0.402
0.400
0.361
0.395
0.431
0.392
0.440
0.404
0.852
0.404
0.400
15
3.668
Enterprise value€M
3.633
3.789
3.397
3.279
2.787
2.952
3.178
3.230
3.204
2.862
1.459
0.54%
(1.84%)
60
1.890
LT debt€M
2.198
2.133
2.061
1.861
1.809
1.839
1.604
1.627
1.578
1.658
0.307
(1.73%)
(3.18%)
22
Revenue
€4.034M
1.52%
1.00×
Cost of revenue
€2.417M
1.35%
0.98×
Operating expenses
€0.646M
1.83%
1.03×
Property and equipment
14.33%