42.85
Revenue€M
526.5
547.8
576.5
589.0
617.9
643.8
679.7
697.1
733.8
750.5
46.45
3.96%
3.80%
12
13.62
Revenue growth%
29.57
28.45
28.96
28.53
31.46
28.88
29.94
27.99
30.05
30.42
17.16
29.94
29.26
94
18.11
Gross margin%
10.35
12.01
14.88
14.24
16.08
15.58
14.78
16.70
13.90
11.77
14.84
14.78
14.51
29
23.67
Operating margin%
16.40
14.79
14.49
15.96
14.65
15.79
18.11
16.79
14.45
11.73
25.66
15.79
15.29
45
25.05
Net margin%
30.55
28.46
30.39
29.77
28.80
30.30
32.47
31.00
28.86
29.76
22.64
30.30
30.04
19
21.90
P/E ratio (avg)x
14.78
14.10
14.73
16.48
15.60
14.28
15.76
14.58
13.68
13.64
25.71
14.28
14.65
42
33.65
EV/EBITx
32.26
34.14
30.71
31.86
29.10
32.28
36.77
37.00
40.19
42.92
10.85
37.00
33.21
11
20.03
FCF yield (avg)%
23.57
22.25
20.76
19.49
18.81
19.37
21.37
20.80
19.73
19.32
25.29
19.73
20.25
19
2.89
FCF margin%
7.97
6.73
5.04
5.49
4.13
4.12
2.80
3.78
5.06
7.33
8.73
4.12
5.05
6
0.353
FCF / Net incomex
1.582
1.425
1.270
1.183
1.071
0.932
0.946
0.981
0.933
0.970
0.555
0.946
1.026
10
15.66
ROIC%
15.45
15.01
17.27
17.91
17.42
18.80
21.09
20.56
22.72
21.98
14.07
21.09
18.35
45
3.77
Return on equity%
7.64
8.62
10.31
10.80
9.62
10.26
11.48
8.88
7.04
6.59
11.41
8.88
9.25
22
3.22
Return on assets%
0.40
2.86
2.00
2.97
0.40
0.40
1.62
2.59
5.14
4.41
15.44
2.59
2.30
42
0.05
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.47%
1.80%
—
18.20
EPS growth%
29.41
29.12
29.99
28.90
29.70
29.00
26.37
25.58
27.70
25.49
15.32
26.37
28.95
84
0.09
Bookvalue per sh€
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.45%
1.37%
—
0.08
FCF per share€
0.08
0.07
0.08
0.09
0.09
0.11
0.11
0.11
0.12
0.13
0.02
6.42%
4.54%
—
0.11
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.48%
0.08%
—
21.47
Div yield (avg)%
24.41
21.93
21.49
23.06
25.70
23.20
23.86
26.75
25.78
27.00
5.10
25.78
24.13
43
5.06
Payout ratio%
7.00
8.22
8.11
7.48
9.83
6.91
6.86
8.17
5.22
6.63
14.09
6.86
7.24
15
1.539
Shares (diluted)B
2.252
2.389
2.878
3.426
3.635
4.337
4.489
4.423
4.855
5.195
1.471
7.40%
10.38%
41
24.47
Buyback yield%
3.25
3.16
5.21
6.41
5.62
4.51
5.08
3.84
2.34
3.60
16.26
3.84
4.18
41
0.385
D/E ratiox
2.872
3.057
3.148
3.409
3.494
4.036
4.420
4.726
4.548
4.547
0.922
4.547
3.765
52
0.277
Enterprise value€B
1.034
1.154
1.129
1.160
1.344
1.580
1.610
1.732
1.931
1.941
0.582
7.63%
8.20%
25
193.3
LT debt€M
443.1
414.5
386.7
432.3
423.7
465.2
424.3
443.0
413.7
434.7
122.1
0.51%
(0.27%)
75
Revenue
€750.5M
3.80%
1.00×
Cost of revenue
€469.2M
3.85%
1.00×
Operating expenses
€147.3M
3.82%
1.00×
Property and equipment
17.89%
Spread over hurdle
41.87%