3.012
Revenue€M
7.061
7.076
7.116
7.108
7.101
7.002
7.165
7.079
7.213
7.294
3.319
0.54%
0.63%
60
11.04
Revenue growth%
11.96
13.32
11.44
14.16
12.10
14.00
11.48
13.58
14.76
17.47
22.94
14.00
13.45
25
29.50
Gross margin%
25.58
23.58
23.03
20.32
20.17
17.59
20.08
20.30
22.24
25.19
14.12
20.30
21.28
37
10.13
Operating margin%
9.08
8.16
7.75
10.36
12.79
12.82
15.05
16.38
15.28
13.10
16.66
15.05
12.81
51
16.77
Net margin%
5.17
8.13
5.60
4.50
1.99
4.24
1.32
3.66
1.30
0.40
16.97
1.32
3.95
10
7.130
P/E ratio (avg)x
25.76
25.48
24.68
23.73
25.86
24.81
26.64
28.20
27.77
29.31
14.04
27.77
25.81
76
20.52
EV/EBITx
9.735
10.12
10.22
10.05
9.960
8.983
7.772
7.484
7.697
6.821
22.47
7.697
9.359
44
4.71
FCF yield (avg)%
10.52
11.63
10.31
8.81
11.43
13.54
14.10
13.25
12.52
11.41
28.00
13.25
11.53
26
4.65
FCF margin%
13.79
11.41
11.27
13.02
12.96
13.60
16.33
15.31
17.09
18.15
15.01
16.33
13.69
92
0.818
FCF / Net incomex
1.299
1.459
1.746
1.814
2.185
2.414
2.396
2.889
2.910
3.323
1.177
2.889
2.290
87
5.11
ROIC%
23.17
23.33
25.85
28.41
27.38
27.19
24.74
21.90
20.43
23.26
17.55
23.26
24.04
61
17.57
Return on equity%
0.40
0.40
0.40
2.25
0.40
3.30
1.82
2.67
0.40
0.40
24.74
1.82
0.40
37
24.78
Return on assets%
2.71
5.22
5.02
5.33
8.01
6.52
7.32
9.86
8.42
8.05
21.94
8.05
6.92
58
0.26
EPS€
0.14
0.15
0.15
0.15
0.16
0.16
0.19
0.18
0.20
0.20
0.27
4.62%
3.34%
—
29.88
EPS growth%
9.83
7.67
8.13
10.23
12.77
14.97
16.32
18.17
19.40
19.13
8.63
18.17
13.87
86
0.09
Bookvalue per sh€
0.39
0.37
0.41
0.41
0.40
0.40
0.39
0.42
0.40
0.39
0.32
(0.65%)
0.26%
—
0.11
FCF per share€
0.14
0.14
0.14
0.14
0.15
0.15
0.14
0.13
0.14
0.15
0.32
(0.10%)
1.75%
—
0.33
Dividend per sh€
0.33
0.35
0.38
0.40
0.43
0.43
0.43
0.40
0.40
0.34
0.15
(4.54%)
1.29%
—
23.80
Div yield (avg)%
6.70
5.02
2.97
0.40
0.40
2.22
4.08
6.29
7.17
5.88
16.15
5.88
4.55
11
28.41
Payout ratio%
11.46
10.61
11.98
13.65
12.10
9.71
11.18
14.17
13.47
15.33
2.55
13.47
12.04
74
10.14
Shares (diluted)M
13.43
14.30
15.80
17.02
17.64
17.01
18.58
18.38
18.32
21.19
10.00
3.74%
4.52%
95
12.34
Buyback yield%
22.17
21.26
21.50
21.33
21.58
19.20
17.74
18.63
20.56
21.76
24.99
19.20
21.30
16
0.787
D/E ratiox
2.109
2.327
2.345
2.447
2.390
2.707
3.126
3.116
3.382
3.318
0.215
3.126
2.577
10
1.660
Enterprise value€M
0.809
0.716
0.702
0.649
0.713
0.672
0.637
0.680
0.656
0.674
1.946
(1.10%)
(0.86%)
66
2.466
LT debt€M
0.449
0.494
0.512
0.552
0.610
0.581
0.631
0.629
0.649
0.724
5.801
3.48%
3.54%
93
Revenue
€7.294M
0.63%
1.00×
Cost of revenue
€3.872M
0.21%
0.96×
Operating expenses
€1.059M
1.93%
1.14×
Property and equipment
15.91%
Spread over hurdle
17.79%