4.236
Revenue€M
4.592
4.848
4.917
5.151
5.366
5.553
5.787
6.035
6.295
6.556
4.664
4.09%
3.74%
7
3.69
Revenue growth%
35.20
32.29
29.42
29.45
29.44
28.53
27.84
28.32
25.78
23.99
23.16
27.84
28.97
71
20.61
Gross margin%
24.20
21.72
22.14
23.14
25.49
22.59
19.87
22.17
21.50
24.37
12.48
22.17
22.38
32
10.51
Operating margin%
6.06
5.49
3.40
1.99
0.40
1.63
3.72
4.01
1.56
3.10
14.19
3.10
3.25
48
8.55
Net margin%
27.87
30.21
27.48
28.96
26.82
27.36
25.85
23.61
24.43
26.36
16.44
25.85
27.09
28
35.85
P/E ratio (avg)x
9.723
8.583
8.251
7.439
7.424
6.470
6.186
5.623
5.167
4.893
13.24
5.623
6.947
8
21.96
EV/EBITx
9.441
10.79
11.51
12.26
13.00
13.65
13.79
13.62
14.31
15.48
31.90
13.79
13.31
16
15.11
FCF yield (avg)%
13.66
15.58
17.13
18.54
19.56
18.86
16.00
16.43
18.98
21.73
20.38
18.86
17.83
90
7.44
FCF margin%
36.80
37.64
37.95
35.98
36.76
36.50
36.62
34.08
35.80
34.77
28.27
35.80
36.56
13
1.479
FCF / Net incomex
1.628
1.695
1.616
1.520
1.687
1.647
1.875
1.934
1.973
2.144
0.869
1.934
1.691
42
10.67
ROIC%
20.89
20.41
19.35
16.55
17.49
17.45
16.49
18.34
17.44
16.96
29.11
17.44
17.47
84
24.79
Return on equity%
7.74
8.65
9.36
11.95
10.79
8.77
9.42
9.47
10.69
11.58
22.85
9.47
9.45
87
7.94
Return on assets%
5.05
2.57
2.99
2.84
3.39
6.20
3.94
2.16
2.21
2.59
7.54
2.59
2.92
76
0.14
EPS€
0.22
0.24
0.28
0.32
0.35
0.36
0.37
0.41
0.47
0.54
0.15
9.36%
9.45%
—
29.33
EPS growth%
10.20
9.92
6.93
7.40
4.76
5.57
2.68
0.40
1.06
0.40
25.64
1.06
5.16
81
0.04
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.27
4.05%
3.97%
—
0.06
FCF per share€
0.21
0.23
0.23
0.25
0.24
0.24
0.23
0.22
0.20
0.20
0.11
(3.42%)
0.12%
—
0.20
Dividend per sh€
0.27
0.30
0.33
0.35
0.39
0.37
0.41
0.46
0.53
0.52
0.26
6.13%
7.50%
—
10.73
Div yield (avg)%
26.38
23.51
23.04
22.55
21.20
19.86
21.88
24.39
22.49
21.77
13.31
21.88
22.52
73
16.55
Payout ratio%
4.66
1.71
0.86
0.40
0.40
1.24
0.40
0.40
0.71
1.34
25.64
0.71
0.78
45
24.05
Shares (diluted)M
29.66
28.87
27.80
31.27
35.75
34.92
33.15
31.41
31.96
35.34
24.10
(0.23%)
2.03%
22
20.85
Buyback yield%
21.22
23.02
23.84
22.79
24.42
25.92
26.23
29.07
27.44
30.02
20.59
27.44
25.17
6
0.929
D/E ratiox
1.796
1.996
2.340
2.622
3.020
3.273
3.220
3.381
3.404
3.907
0.660
3.381
3.120
73
5.689
Enterprise value€M
5.552
5.882
5.472
5.591
5.145
5.545
5.802
6.045
5.839
5.517
5.882
1.40%
0.61%
25
5.701
LT debt€M
5.906
5.293
5.256
5.195
5.433
5.702
5.902
5.735
6.197
5.921
2.907
1.74%
(1.16%)
39
Revenue
€6.556M
3.74%
1.00×
Cost of revenue
€4.589M
3.82%
1.01×
Operating expenses
€1.028M
4.39%
1.06×
Property and equipment
16.94%
Spread over hurdle
(2.90%)