2.262
Revenue€M
2.855
2.946
3.020
2.988
2.980
2.948
2.975
3.069
3.044
3.005
2.389
0.17%
0.54%
71
17.17
Revenue growth%
19.50
19.29
17.70
19.44
20.23
20.85
18.96
19.85
21.38
21.86
6.24
20.85
19.67
31
15.19
Gross margin%
5.58
4.95
7.92
7.07
8.27
7.38
6.09
7.61
10.42
8.65
28.22
7.61
7.49
62
12.10
Operating margin%
10.68
12.54
10.58
10.27
9.73
12.18
11.14
13.59
13.88
16.27
4.30
13.59
11.66
29
19.15
Net margin%
15.13
14.09
11.11
10.32
7.71
5.77
2.98
4.61
3.23
5.18
28.46
4.61
6.74
53
13.32
P/E ratio (avg)x
11.73
12.47
12.15
12.43
11.48
11.23
11.46
10.82
10.52
10.51
23.11
10.82
11.47
45
16.99
EV/EBITx
13.73
12.22
13.49
13.91
13.68
14.84
12.98
12.61
12.36
12.84
19.68
12.84
13.23
29
19.21
FCF yield (avg)%
8.29
6.26
6.20
6.43
4.16
5.50
7.36
6.43
3.83
6.24
22.86
6.24
6.25
13
8.96
FCF margin%
21.64
23.00
20.75
19.52
17.65
19.64
20.12
22.15
23.22
22.79
28.84
22.15
21.19
87
0.696
FCF / Net incomex
1.298
1.192
1.156
1.164
1.119
1.023
0.873
0.787
0.837
0.766
0.822
0.837
1.071
10
15.74
ROIC%
31.17
33.24
30.58
27.85
29.49
30.26
30.24
30.84
32.14
32.21
12.63
30.84
30.71
18
19.96
Return on equity%
32.77
30.29
30.13
29.60
29.54
31.77
32.81
34.97
37.48
36.65
14.18
34.97
32.27
85
12.06
Return on assets%
13.39
13.20
10.69
13.32
12.99
14.03
14.60
12.42
15.33
15.99
25.44
14.60
13.35
12
—
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
6.07%
6.76%
—
15.93
EPS growth%
22.74
23.50
21.98
19.34
18.70
19.86
20.63
18.97
20.44
18.48
16.57
19.86
20.15
53
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.37%)
(4.85%)
—
0.01
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.02
12.63%
11.07%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.35%)
(4.25%)
—
7.59
Div yield (avg)%
21.67
23.87
23.22
24.75
23.67
25.80
25.30
22.87
22.49
24.70
9.80
24.70
23.77
50
5.34
Payout ratio%
11.28
11.38
12.34
11.62
10.15
12.06
14.55
14.83
16.53
17.90
11.67
14.83
12.20
90
141.0
Shares (diluted)M
138.7
133.1
123.6
120.5
117.1
114.5
112.0
122.3
116.8
116.2
146.5
(0.16%)
(1.20%)
76
29.97
Buyback yield%
12.78
12.26
12.31
13.77
11.19
9.85
8.84
7.64
5.01
7.88
16.13
7.88
10.52
59
0.207
D/E ratiox
0.321
0.385
0.438
0.508
0.579
0.581
0.642
0.713
0.846
0.933
0.500
0.713
0.580
49
2.991
Enterprise value€M
3.556
3.700
3.892
3.816
4.167
4.565
4.280
4.714
4.350
4.695
1.011
2.41%
3.57%
58
1.742
LT debt€M
3.327
3.482
3.839
4.217
4.060
4.101
4.299
4.769
5.343
5.898
2.269
7.76%
5.85%
24
Revenue
€3.005M
0.54%
1.00×
Cost of revenue
€2.065M
0.53%
1.00×
Operating expenses
€0.512M
0.89%
1.04×
Property and equipment
16.25%
Spread over hurdle
(0.08%)