4.095
Revenue€M
7.615
7.734
7.808
7.966
8.147
8.294
8.381
8.377
8.298
8.221
4.440
0.18%
0.69%
80
21.86
Revenue growth%
16.86
18.36
18.41
19.67
18.87
19.63
20.34
19.48
20.37
22.13
28.18
20.34
19.55
24
13.25
Gross margin%
0.40
2.67
4.83
2.59
3.51
3.16
1.01
2.82
3.08
3.45
11.48
3.08
2.95
67
14.98
Operating margin%
19.09
20.72
19.27
17.89
18.98
18.40
17.70
16.16
16.79
14.71
3.02
16.79
18.14
23
5.09
Net margin%
24.41
25.51
25.80
28.40
29.90
28.24
29.62
29.36
29.59
32.30
17.94
29.59
28.88
40
18.77
P/E ratio (avg)x
49.75
56.83
57.08
55.87
62.97
69.55
69.03
66.18
72.28
81.73
35.55
69.55
64.57
51
22.91
EV/EBITx
39.54
39.04
40.78
44.45
47.09
47.79
52.22
51.31
50.78
58.81
24.81
51.31
47.44
60
14.97
FCF yield (avg)%
4.41
7.31
5.48
4.96
3.15
3.60
6.38
3.93
4.20
2.04
17.73
3.93
4.31
81
23.72
FCF margin%
18.98
19.88
20.14
20.33
20.13
18.60
17.87
17.30
19.47
18.98
4.51
18.60
19.22
42
0.941
FCF / Net incomex
0.226
0.264
0.313
0.374
0.431
0.431
0.486
0.501
0.510
0.553
1.245
0.501
0.431
93
26.01
ROIC%
9.50
10.53
9.76
8.51
9.21
9.50
10.69
10.43
12.28
10.04
15.13
10.43
9.90
21
12.12
Return on equity%
17.61
15.56
13.05
11.24
9.30
6.34
3.34
3.68
5.51
7.29
9.14
5.51
8.29
27
17.75
Return on assets%
14.31
16.70
13.78
11.63
9.47
11.26
11.80
8.99
10.24
8.02
25.47
10.24
11.44
15
0.19
EPS€
0.18
0.18
0.18
0.17
0.18
0.17
0.18
0.18
0.20
0.19
0.21
0.84%
(0.57%)
—
21.63
EPS growth%
11.51
12.99
10.25
12.96
10.42
12.87
10.69
13.41
14.83
13.85
6.09
13.41
12.92
75
0.19
Bookvalue per sh€
0.08
0.09
0.08
0.07
0.08
0.07
0.06
0.06
0.06
0.05
0.10
(8.32%)
(4.05%)
—
0.13
FCF per share€
0.11
0.11
0.12
0.13
0.14
0.15
0.14
0.14
0.15
0.17
0.13
3.97%
5.90%
—
0.19
Dividend per sh€
0.14
0.15
0.15
0.14
0.15
0.16
0.17
0.15
0.14
0.14
0.12
(0.51%)
0.78%
—
10.11
Div yield (avg)%
20.25
18.29
20.37
19.87
21.28
22.49
20.99
21.63
19.08
21.39
23.37
21.39
20.68
26
23.78
Payout ratio%
23.90
22.96
25.09
23.62
22.35
20.35
18.02
19.19
21.53
18.72
13.21
19.19
21.94
30
9.729
Shares (diluted)M
18.84
20.05
23.67
23.14
23.42
28.24
30.62
34.55
41.47
47.91
9.555
15.39%
11.32%
30
20.52
Buyback yield%
5.32
2.65
4.52
6.99
8.38
9.67
7.46
8.77
10.02
10.41
17.40
9.67
7.92
38
0.535
D/E ratiox
1.878
1.818
1.864
1.866
1.643
1.648
1.681
1.796
1.861
1.913
0.998
1.796
1.840
42
6.311
Enterprise value€M
3.170
3.671
4.254
4.640
5.241
5.828
6.597
6.385
7.306
8.088
5.461
9.07%
11.36%
82
9.569
LT debt€M
10.59
12.28
12.15
13.08
14.46
15.52
18.54
19.60
20.05
22.36
9.907
9.11%
7.63%
38
Revenue
€8.221M
0.69%
1.00×
Cost of revenue
€4.385M
0.76%
1.01×
Operating expenses
€1.792M
1.07%
1.04×
Property and equipment
21.16%
Goodwill & intangibles
15.47%