1.296
Revenue€M
2.537
2.590
2.686
2.749
2.811
2.900
2.928
2.986
2.982
2.996
1.427
1.28%
2.15%
38
22.61
Revenue growth%
24.22
22.20
19.78
21.42
24.00
21.61
18.64
19.35
21.47
22.39
5.17
21.47
21.54
93
15.42
Gross margin%
11.19
10.87
11.14
12.19
9.46
10.36
10.60
7.85
8.73
8.00
20.92
8.73
10.48
22
25.45
Operating margin%
14.06
13.23
14.81
12.71
12.82
11.11
10.81
7.92
10.53
8.44
12.13
10.53
11.91
15
23.45
Net margin%
30.41
32.03
29.68
29.11
28.72
25.99
23.36
21.01
22.60
25.54
23.25
23.36
27.35
68
35.43
P/E ratio (avg)x
30.23
34.96
38.45
41.54
40.54
41.28
39.26
37.72
40.34
44.79
30.92
40.34
39.80
77
26.67
EV/EBITx
12.73
14.37
13.71
14.22
14.41
14.98
14.31
14.81
13.85
15.00
30.17
14.81
14.34
62
20.19
FCF yield (avg)%
19.36
20.20
17.27
15.09
17.73
18.49
21.38
23.25
22.85
25.15
15.63
22.85
19.78
91
7.44
FCF margin%
9.23
6.52
7.24
4.91
7.23
6.83
4.84
5.88
7.72
7.73
27.22
6.83
7.03
91
1.297
FCF / Net incomex
0.745
0.668
0.753
0.701
0.692
0.662
0.700
0.651
0.725
0.789
1.728
0.700
0.701
85
12.69
ROIC%
26.24
24.69
22.25
19.42
17.71
17.88
16.94
15.90
17.63
20.27
7.60
17.63
18.65
49
17.96
Return on equity%
7.78
10.44
13.43
13.73
12.28
11.90
13.37
11.08
14.00
16.35
16.97
13.37
12.82
32
26.72
Return on assets%
25.03
24.85
23.70
22.21
24.18
22.81
19.81
22.51
21.72
23.88
3.61
22.51
23.25
59
0.01
EPS€
0.07
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.01
1.93%
4.52%
—
23.15
EPS growth%
8.39
10.55
8.52
7.01
7.28
8.78
10.88
10.42
10.09
12.06
6.21
10.42
9.43
48
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(0.92%)
(1.70%)
—
0.05
FCF per share€
0.06
0.06
0.07
0.08
0.08
0.10
0.09
0.10
0.11
0.11
0.04
5.67%
5.89%
—
0.05
Dividend per sh€
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.05
(2.04%)
(4.00%)
—
19.90
Div yield (avg)%
2.24
4.96
6.66
6.52
7.37
9.20
11.02
8.38
10.73
11.14
13.07
10.73
7.88
85
22.81
Payout ratio%
27.94
27.86
29.41
32.24
32.08
31.78
30.98
29.11
30.21
33.09
25.47
30.98
30.60
46
44.18
Shares (diluted)M
38.36
37.05
33.06
33.19
29.36
28.63
28.87
26.60
23.00
23.45
44.40
(4.40%)
(4.14%)
65
3.17
Buyback yield%
22.27
19.28
16.40
16.37
18.04
17.71
18.76
16.18
13.93
13.48
11.52
16.18
17.06
90
1.385
D/E ratiox
0.873
0.761
0.735
0.803
0.832
0.840
0.866
0.944
0.858
0.951
0.521
0.866
0.849
52
1.301
Enterprise value€M
1.421
1.337
1.222
1.144
1.110
1.226
1.330
1.433
1.589
1.741
2.026
9.42%
1.96%
65
1.412
LT debt€M
1.399
1.620
1.908
2.012
2.312
2.392
2.355
2.687
2.918
2.962
0.847
5.08%
9.27%
23
Revenue
€2.996M
2.15%
1.00×
Cost of revenue
€1.996M
2.68%
1.05×
Operating expenses
€0.551M
1.31%
0.92×
Property and equipment
16.12%
Goodwill & intangibles
15.18%