2.122
Revenue€M
1.922
2.071
2.204
2.366
2.498
2.592
2.737
2.844
3.031
3.252
2.266
5.42%
5.91%
54
9.00
Revenue growth%
15.75
16.87
16.12
14.09
14.27
11.28
9.00
9.39
7.37
9.91
3.23
9.39
12.68
47
12.91
Gross margin%
24.43
23.48
24.76
26.44
24.06
27.06
28.79
29.79
28.49
27.62
18.74
28.49
26.75
87
21.02
Operating margin%
15.30
17.84
19.60
19.96
18.31
16.94
18.28
17.86
20.79
21.43
11.47
18.28
18.30
72
16.04
Net margin%
13.41
14.00
13.96
13.29
14.97
14.44
13.91
12.98
10.21
9.56
28.26
12.98
13.66
73
19.12
P/E ratio (avg)x
32.33
36.12
32.76
31.27
33.67
33.00
33.91
32.13
34.37
31.40
27.80
33.00
32.88
17
27.29
EV/EBITx
36.78
36.51
40.36
39.99
47.47
47.99
52.53
55.56
61.71
64.31
11.31
55.56
47.73
39
9.74
FCF yield (avg)%
12.80
11.30
9.25
7.71
5.39
6.22
4.24
2.99
4.21
5.86
11.52
4.24
6.04
46
7.84
FCF margin%
34.19
33.26
30.97
30.99
32.20
30.68
31.26
28.78
26.62
27.09
4.92
28.78
30.98
26
1.291
FCF / Net incomex
1.811
1.674
1.563
1.359
1.261
1.300
1.281
1.137
1.216
1.198
1.098
1.216
1.290
40
11.21
ROIC%
24.46
24.75
23.30
24.57
24.52
25.83
26.87
27.85
27.58
29.63
2.04
27.58
25.29
72
25.84
Return on equity%
7.65
6.91
6.16
3.44
1.05
3.94
4.00
6.10
6.55
7.23
21.30
6.10
6.13
60
13.45
Return on assets%
17.44
16.70
18.79
17.96
18.46
17.02
18.48
19.18
16.79
14.71
23.05
17.02
17.70
64
0.10
EPS€
0.09
0.09
0.10
0.09
0.09
0.10
0.11
0.11
0.11
0.11
0.11
4.57%
3.17%
—
24.62
EPS growth%
12.76
13.04
12.79
12.56
12.49
10.71
12.22
11.54
9.13
6.20
25.53
10.71
12.35
14
0.23
Bookvalue per sh€
0.23
0.24
0.25
0.25
0.29
0.33
0.32
0.33
0.37
0.41
0.16
7.30%
6.93%
—
0.17
FCF per share€
0.41
0.44
0.45
0.51
0.50
0.56
0.55
0.54
0.60
0.64
0.14
5.22%
5.92%
—
0.20
Dividend per sh€
0.34
0.40
0.44
0.43
0.47
0.54
0.57
0.64
0.67
0.71
0.04
8.41%
9.11%
—
29.72
Div yield (avg)%
9.64
12.24
13.08
11.23
10.32
7.53
9.09
10.52
12.41
9.42
3.77
9.42
10.42
25
12.97
Payout ratio%
16.62
14.49
14.53
13.61
14.71
12.62
13.69
13.92
14.90
13.84
13.86
13.84
14.20
16
4.116
Shares (diluted)M
6.430
7.349
8.098
9.061
10.70
12.07
13.02
13.04
14.06
14.99
4.261
6.98%
8.65%
21
8.75
Buyback yield%
13.67
10.75
10.38
9.21
8.43
9.27
8.52
8.98
11.31
11.91
15.45
9.27
9.83
81
1.561
D/E ratiox
1.125
1.102
1.056
1.024
1.098
1.035
1.193
1.374
1.326
1.393
0.461
1.326
1.113
8
1.784
Enterprise value€M
0.161
0.171
0.166
0.149
0.143
0.155
0.148
0.135
0.127
0.122
0.220
(3.13%)
(3.19%)
62
0.584
LT debt€M
0.911
1.032
1.069
1.115
1.301
1.332
1.454
1.479
1.643
1.803
2.624
6.74%
8.61%
57
Revenue
€3.252M
5.91%
1.00×
Cost of revenue
€1.886M
5.89%
1.00×
Operating expenses
€0.653M
5.60%
0.97×
Property and equipment
17.64%
Spread over hurdle
(1.83%)