6.918
Revenue€M
5.078
5.486
5.843
6.307
6.680
7.074
7.741
8.290
9.070
9.686
7.452
7.71%
7.34%
46
21.44
Revenue growth%
28.52
29.61
28.63
29.78
29.49
29.95
31.82
34.47
35.89
33.61
29.00
33.61
29.87
90
12.82
Gross margin%
0.60
0.40
2.07
0.40
1.27
3.98
5.76
6.32
8.05
10.69
21.08
6.32
3.03
43
8.96
Operating margin%
11.07
13.55
11.13
11.46
11.45
12.33
13.58
14.87
14.87
13.30
5.85
13.58
12.82
70
15.42
Net margin%
7.11
6.72
8.41
10.64
9.11
10.41
7.41
9.83
11.42
8.74
15.05
9.83
8.92
83
28.37
P/E ratio (avg)x
19.23
18.31
17.75
18.63
20.99
20.97
21.82
24.09
25.22
27.52
22.99
24.09
20.98
86
24.66
EV/EBITx
7.986
8.259
7.996
7.162
6.242
5.581
4.783
4.375
4.545
4.532
7.232
4.545
5.912
35
25.60
FCF yield (avg)%
9.30
7.48
9.62
8.78
8.47
6.97
7.63
9.70
9.23
6.93
2.51
7.63
8.62
76
14.74
FCF margin%
10.50
7.50
6.02
8.14
8.28
9.47
7.75
6.73
4.73
6.75
14.54
6.75
7.63
39
0.619
FCF / Net incomex
0.479
0.548
0.526
0.514
0.549
0.583
0.604
0.662
0.658
0.744
1.358
0.658
0.566
67
11.01
ROIC%
4.39
4.34
6.53
6.69
6.40
5.12
4.91
3.14
1.34
0.40
25.19
3.14
4.65
85
11.66
Return on equity%
20.08
22.45
24.54
24.22
27.01
24.18
24.39
24.90
23.69
22.86
24.35
24.18
24.20
80
28.90
Return on assets%
15.98
18.24
20.81
21.41
24.08
26.00
28.17
30.46
27.69
27.39
5.09
27.69
25.04
58
0.35
EPS€
0.81
0.89
0.82
0.89
0.95
0.92
0.89
0.91
0.91
0.95
0.36
(0.03%)
2.14%
—
13.40
EPS growth%
9.24
8.06
5.47
5.00
5.43
5.03
7.99
6.30
6.25
4.41
21.34
6.25
5.86
39
0.17
Bookvalue per sh€
1.01
1.18
1.24
1.47
1.61
1.86
1.86
1.93
2.03
2.08
0.58
5.29%
8.58%
—
0.57
FCF per share€
0.91
1.00
1.02
1.16
1.16
1.24
1.28
1.20
1.15
1.17
0.55
0.25%
3.96%
—
0.17
Dividend per sh€
0.84
0.84
0.91
0.82
0.78
0.86
0.92
0.82
0.72
0.75
0.78
(0.82%)
(0.79%)
—
25.85
Div yield (avg)%
7.76
7.84
5.67
5.49
6.37
7.53
7.46
7.78
7.08
7.00
25.64
7.46
7.27
47
8.66
Payout ratio%
30.56
29.23
28.60
25.70
26.55
29.08
27.63
30.36
27.42
25.10
20.21
27.63
28.12
73
8.962
Shares (diluted)M
7.771
8.434
7.838
8.811
9.347
9.587
10.37
10.52
11.67
12.45
9.097
5.90%
4.16%
6
20.54
Buyback yield%
24.57
22.03
19.19
16.49
18.55
18.30
15.65
14.52
14.29
15.29
16.62
15.29
17.40
12
1.083
D/E ratiox
1.149
1.104
1.064
1.072
1.155
1.223
1.262
1.191
1.143
1.209
1.695
1.209
1.152
30
7.266
Enterprise value€M
11.66
12.59
12.78
12.52
13.24
12.78
12.91
12.21
12.39
13.18
3.704
(0.09%)
0.95%
68
1.203
LT debt€M
5.958
5.937
5.517
5.179
5.475
5.865
6.147
6.346
6.539
6.120
5.215
2.25%
0.35%
89
Revenue
€9.686M
7.34%
1.00×
Cost of revenue
€6.780M
7.34%
1.00×
Operating expenses
€1.441M
7.94%
1.06×
Goodwill & intangibles
18.76%
Property and equipment
16.25%
Spread over hurdle
76.28%