1.534
Revenue€M
1.210
1.304
1.405
1.541
1.635
1.737
1.861
1.975
2.102
2.246
1.630
6.56%
7.31%
69
23.10
Revenue growth%
27.84
29.58
31.41
30.20
29.60
27.18
29.37
32.13
33.74
31.58
18.92
31.58
29.90
81
19.81
Gross margin%
1.49
1.63
4.33
7.06
8.92
11.29
13.02
14.44
13.58
15.27
11.12
13.58
10.10
94
22.14
Operating margin%
13.23
13.34
11.91
9.82
12.61
13.99
12.67
13.18
11.80
12.38
19.34
12.67
12.64
89
8.08
Net margin%
18.92
19.13
18.92
16.32
16.32
13.75
15.85
15.63
17.81
15.18
17.66
15.63
16.32
25
17.27
P/E ratio (avg)x
17.19
20.49
24.13
23.86
24.00
28.40
32.88
39.82
44.89
54.05
31.24
39.82
26.27
32
33.97
EV/EBITx
30.55
32.71
34.71
34.28
34.61
35.26
41.26
40.54
44.95
45.19
24.76
41.26
34.99
57
5.91
FCF yield (avg)%
20.02
21.99
23.81
25.42
22.97
25.42
25.16
27.90
29.37
31.03
26.17
27.90
25.29
42
27.91
FCF margin%
2.21
2.76
0.40
0.40
1.11
1.76
0.40
0.40
2.39
1.01
11.61
1.01
1.06
11
0.301
FCF / Net incomex
1.204
1.307
1.287
1.147
1.237
1.132
1.268
1.175
1.158
1.205
0.542
1.175
1.204
46
18.11
ROIC%
11.04
9.02
7.88
5.47
4.51
4.85
6.32
7.72
6.96
9.44
14.88
6.96
7.34
85
2.78
Return on equity%
2.71
4.53
5.50
6.83
4.03
2.28
2.80
2.20
1.72
1.62
20.29
2.20
2.75
62
25.10
Return on assets%
10.46
13.09
14.60
15.99
14.12
15.71
13.34
11.25
13.28
15.71
20.75
13.34
13.73
74
0.55
EPS€
0.79
0.88
0.94
1.05
1.16
1.40
1.59
1.84
1.98
2.28
0.58
14.53%
12.35%
—
29.67
EPS growth%
13.06
13.92
11.01
8.60
9.95
8.14
5.61
5.83
6.72
4.91
16.65
5.83
8.37
37
0.76
Bookvalue per sh€
0.84
0.95
0.99
0.98
1.01
0.96
1.06
1.03
1.18
1.09
0.85
1.58%
3.58%
—
1.55
FCF per share€
1.90
1.81
1.98
1.82
1.90
2.13
2.31
2.54
2.67
2.60
1.54
6.41%
3.77%
—
1.19
Dividend per sh€
1.32
1.36
1.26
1.29
1.30
1.21
1.17
1.23
1.24
1.19
1.73
(1.65%)
0.19%
—
26.18
Div yield (avg)%
10.34
11.60
10.55
8.91
11.53
9.95
7.78
5.71
3.43
3.55
2.82
5.71
9.43
72
9.90
Payout ratio%
8.67
6.34
6.33
6.65
6.72
5.38
3.99
3.67
5.14
3.53
29.90
3.99
5.85
68
1.022
Shares (diluted)M
1.177
1.084
1.021
1.111
1.162
1.029
1.068
1.181
1.203
1.239
0.999
1.29%
(0.53%)
28
28.45
Buyback yield%
18.83
16.01
16.85
15.28
17.44
18.84
19.82
19.96
22.64
24.62
15.36
19.96
18.83
46
1.029
D/E ratiox
0.928
0.980
1.079
1.085
1.085
1.255
1.361
1.389
1.551
1.805
1.065
1.389
1.170
64
0.744
Enterprise value€M
2.155
2.099
2.257
2.552
2.518
2.545
2.499
2.727
2.997
3.540
2.526
7.05%
6.14%
10
0.569
LT debt€M
1.665
1.656
1.866
1.986
2.126
2.314
2.490
3.016
3.426
3.623
2.446
11.25%
9.25%
54
Revenue
€2.246M
7.31%
1.00×
Cost of revenue
€1.466M
6.90%
0.96×
Operating expenses
€0.465M
7.85%
1.05×
Goodwill & intangibles
19.63%
Property and equipment
14.85%
Spread over hurdle
30.51%