445.0
Revenue€M
340.1
338.0
330.8
329.9
327.9
324.1
325.7
331.3
327.1
333.3
481.4
0.33%
(0.40%)
82
27.60
Revenue growth%
5.61
2.72
2.92
3.27
0.44
2.34
2.77
2.14
1.68
0.40
27.59
2.14
2.53
76
27.87
Gross margin%
5.61
2.64
3.08
1.63
0.40
0.76
2.67
5.07
6.82
8.69
14.06
5.07
2.88
32
23.63
Operating margin%
8.61
7.66
5.11
2.51
0.40
1.99
4.57
4.42
1.82
0.40
12.47
1.99
3.46
50
25.92
Net margin%
3.88
2.08
5.07
2.65
4.56
3.29
1.86
3.25
1.55
0.40
5.54
1.86
2.95
14
18.83
P/E ratio (avg)x
28.28
27.50
28.53
27.37
26.70
30.11
28.18
31.86
29.05
26.51
22.70
29.05
28.23
77
14.27
EV/EBITx
24.34
23.68
23.14
26.05
26.49
25.46
29.53
29.21
28.58
31.59
25.76
29.21
26.27
93
21.62
FCF yield (avg)%
22.41
20.92
21.22
20.32
18.71
17.34
18.89
18.22
15.95
16.12
14.03
17.34
18.80
55
16.80
FCF margin%
29.80
32.20
34.87
36.54
39.17
39.79
42.61
44.23
43.81
40.84
28.42
42.61
39.48
89
1.201
FCF / Net incomex
1.978
1.734
1.832
1.757
1.751
1.639
1.662
1.510
1.640
1.479
0.228
1.639
1.698
54
6.38
ROIC%
34.67
35.02
36.26
34.43
32.16
33.30
31.88
34.12
33.01
32.56
26.69
33.01
33.71
66
8.84
Return on equity%
0.40
0.40
0.40
0.67
0.40
2.75
2.30
2.01
1.64
2.72
17.78
2.30
1.16
30
19.02
Return on assets%
4.17
6.51
6.18
5.83
5.41
6.41
5.71
4.58
4.07
5.38
26.38
5.38
5.56
92
0.20
EPS€
0.26
0.28
0.31
0.30
0.31
0.30
0.27
0.26
0.27
0.25
0.22
(3.98%)
0.06%
—
5.71
EPS growth%
26.01
25.20
26.88
27.19
28.47
26.60
23.82
25.78
24.78
25.17
23.39
25.17
25.89
41
0.14
Bookvalue per sh€
0.13
0.13
0.15
0.17
0.20
0.20
0.23
0.25
0.26
0.26
0.29
5.59%
8.03%
—
0.26
FCF per share€
0.10
0.10
0.10
0.10
0.11
0.12
0.11
0.12
0.12
0.13
0.22
3.44%
2.10%
—
0.22
Dividend per sh€
0.29
0.32
0.36
0.32
0.32
0.31
0.32
0.31
0.30
0.31
0.18
(0.30%)
1.16%
—
7.36
Div yield (avg)%
10.27
10.15
11.58
9.76
7.78
7.37
8.63
7.01
4.93
6.06
24.58
7.01
8.21
62
15.41
Payout ratio%
28.66
31.06
29.01
29.04
28.75
28.95
26.17
27.50
27.73
24.77
16.62
27.50
28.71
70
0.990
Shares (diluted)B
1.054
1.138
1.060
0.962
0.881
0.884
0.791
0.737
0.772
0.716
1.017
(4.06%)
(3.34%)
48
22.37
Buyback yield%
8.01
5.56
5.83
5.43
2.70
2.98
4.93
4.24
3.05
3.16
15.97
3.16
4.58
84
0.735
D/E ratiox
1.626
1.686
1.875
1.943
1.890
2.108
2.140
2.195
2.224
2.655
0.434
2.195
2.025
19
328.7
Enterprise value€M
316.7
319.0
328.1
364.4
378.3
353.9
386.9
416.0
405.1
411.3
319.6
1.69%
3.56%
42
259.7
LT debt€M
156.5
171.2
160.2
146.4
140.7
153.3
148.2
167.9
160.0
157.9
177.7
2.33%
1.33%
52
Revenue
€333.3M
(0.40%)
1.00×
Cost of revenue
€175.7M
(0.03%)
1.04×
Operating expenses
€62.43M
(1.15%)
0.93×
Property and equipment
15.02%