2.177
Revenue€M
2.096
2.185
2.265
2.346
2.510
2.673
2.806
3.008
3.112
3.322
2.269
5.76%
5.26%
67
3.60
Revenue growth%
0.40
0.71
0.40
0.40
3.22
1.18
1.67
1.23
0.82
2.91
3.39
1.23
1.00
69
17.12
Gross margin%
4.33
7.14
8.01
7.16
8.00
7.36
7.39
9.51
7.08
7.18
28.06
7.36
7.27
60
20.68
Operating margin%
20.96
18.97
21.15
22.45
19.68
18.97
21.37
18.57
17.23
19.84
24.09
18.97
19.76
37
13.68
Net margin%
5.16
5.09
3.99
1.45
2.99
1.92
4.38
4.83
4.69
5.84
6.96
4.69
4.53
67
24.79
P/E ratio (avg)x
17.32
17.06
16.17
15.85
16.33
17.51
17.02
14.34
14.91
15.52
29.05
15.52
16.25
85
17.61
EV/EBITx
15.89
16.12
15.83
17.07
17.99
18.63
19.90
18.95
16.86
15.85
16.34
18.63
16.96
81
10.98
FCF yield (avg)%
21.41
19.67
17.17
16.03
14.32
14.70
17.21
18.36
20.16
21.35
18.22
18.36
17.79
71
11.92
FCF margin%
25.04
22.96
20.98
19.61
17.49
17.41
14.77
17.61
19.25
17.30
17.63
17.41
18.43
42
1.072
FCF / Net incomex
1.097
1.135
1.223
1.330
1.255
1.369
1.462
1.642
1.478
1.493
0.494
1.478
1.350
39
23.75
ROIC%
7.28
5.69
5.75
6.92
6.97
6.28
6.36
3.82
1.63
0.70
25.87
3.82
6.02
42
2.62
Return on equity%
25.03
22.45
25.22
27.65
28.13
27.11
25.75
24.69
22.34
21.79
22.35
24.69
25.12
43
26.48
Return on assets%
19.51
21.47
20.74
18.71
18.26
17.30
15.49
12.64
15.31
13.78
3.56
15.31
17.78
8
0.65
EPS€
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.70
1.72%
(0.58%)
—
27.47
EPS growth%
14.39
17.04
17.55
15.33
16.96
17.36
18.96
17.94
16.57
17.70
7.11
17.70
17.20
92
0.22
Bookvalue per sh€
0.69
0.72
0.75
0.82
0.96
1.12
1.10
1.25
1.27
1.35
0.18
7.01%
7.47%
—
0.42
FCF per share€
0.52
0.50
0.54
0.48
0.50
0.49
0.53
0.59
0.59
0.63
0.32
4.82%
1.18%
—
0.20
Dividend per sh€
1.03
1.18
1.26
1.31
1.52
1.82
1.79
2.09
2.38
2.84
0.42
13.28%
12.49%
—
14.13
Div yield (avg)%
10.23
10.92
13.80
16.16
13.21
12.85
12.24
9.85
7.31
7.56
5.34
9.85
11.58
5
25.84
Payout ratio%
2.53
4.32
1.75
2.99
1.98
4.32
1.50
0.40
2.90
4.57
8.57
2.90
2.72
31
4.418
Shares (diluted)M
4.092
3.599
3.599
3.442
3.648
3.542
3.221
3.226
3.198
2.869
4.414
(4.69%)
(4.22%)
57
2.84
Buyback yield%
23.83
24.35
24.71
24.65
23.28
25.19
27.06
29.60
30.42
31.36
14.63
29.60
24.95
9
0.425
D/E ratiox
0.426
0.464
0.436
0.499
0.520
0.581
0.577
0.528
0.539
0.513
0.346
0.539
0.517
20
3.372
Enterprise value€M
0.882
0.923
0.954
1.092
1.258
1.292
1.389
1.575
1.855
2.229
1.930
12.12%
11.00%
92
0.247
LT debt€M
3.259
3.470
3.548
3.610
3.668
3.644
3.933
3.904
4.473
4.785
3.295
5.46%
3.48%
28
Revenue
€3.322M
5.26%
1.00×
Cost of revenue
€1.923M
5.37%
1.01×
Operating expenses
€0.522M
5.84%
1.06×
Goodwill & intangibles
17.71%
Property and equipment
17.04%
Spread over hurdle
32.35%