0.013
Revenue€M
0.190
0.191
0.190
0.192
0.195
0.196
0.200
0.203
0.207
0.213
0.014
1.75%
1.22%
24
21.08
Revenue growth%
14.07
13.75
14.68
13.20
11.72
9.32
6.48
9.04
7.41
4.61
14.14
7.41
10.52
6
13.81
Gross margin%
0.40
0.40
0.40
0.50
0.40
1.61
0.40
0.40
1.95
0.40
10.42
0.40
0.40
24
14.09
Operating margin%
22.19
21.46
22.71
24.46
27.13
26.91
25.79
24.01
24.00
23.56
3.33
24.01
24.01
28
4.14
Net margin%
20.89
20.59
18.84
16.47
17.39
16.78
14.45
12.09
9.88
11.85
14.74
12.09
16.62
37
20.95
P/E ratio (avg)x
39.79
41.73
40.61
38.70
38.50
42.18
45.24
45.17
47.15
43.30
22.71
45.17
41.95
33
16.30
EV/EBITx
38.57
44.36
41.18
41.96
39.41
37.45
38.62
43.57
42.45
40.84
8.205
40.84
41.01
50
4.47
FCF yield (avg)%
11.01
10.08
8.07
9.87
10.00
8.29
10.39
10.44
8.28
6.54
20.66
8.29
9.93
40
21.82
FCF margin%
23.22
23.38
25.69
27.48
24.83
27.33
29.58
29.77
31.05
29.43
19.31
29.58
27.40
78
1.523
FCF / Net incomex
2.146
2.235
2.490
2.636
2.505
2.397
2.717
2.811
2.763
2.648
1.169
2.717
2.570
54
16.47
ROIC%
20.63
22.62
21.91
21.72
24.58
26.30
23.55
21.69
24.06
23.11
7.03
23.55
22.87
40
7.86
Return on equity%
7.63
7.92
8.06
8.25
7.81
7.80
10.33
8.15
9.26
10.53
7.04
9.26
8.11
42
21.45
Return on assets%
0.40
0.40
0.40
0.40
2.54
2.56
5.21
2.50
3.39
0.85
9.77
2.56
1.68
47
—
EPS€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
11.08%
10.31%
—
17.35
EPS growth%
19.68
17.82
16.41
15.03
17.04
18.16
17.68
19.56
17.86
16.42
10.25
17.86
17.75
61
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
5.00%
5.60%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
1.83%
1.15%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(4.00%)
(4.09%)
—
9.50
Div yield (avg)%
14.97
13.92
16.82
16.35
13.54
16.52
17.83
17.78
16.04
17.75
27.14
17.75
16.43
67
6.57
Payout ratio%
32.52
34.95
33.39
30.43
28.52
28.64
30.81
33.41
32.03
29.28
25.05
30.81
31.42
71
18.75
Shares (diluted)M
21.71
23.06
26.03
28.77
32.94
37.26
35.77
33.93
32.23
32.08
19.07
(0.53%)
4.07%
47
8.17
Buyback yield%
0.58
0.40
2.52
3.95
6.11
8.82
8.81
9.08
7.17
4.78
15.23
8.81
5.45
56
1.135
D/E ratiox
1.924
2.255
2.394
2.729
3.063
3.110
3.141
3.348
3.283
3.253
1.094
3.253
3.087
91
0.152
Enterprise value€M
0.251
0.258
0.296
0.301
0.331
0.358
0.370
0.406
0.485
0.515
0.130
9.22%
8.36%
84
0.233
LT debt€M
0.044
0.038
0.034
0.037
0.032
0.029
0.026
0.026
0.024
0.023
0.101
(6.60%)
(6.61%)
17
Revenue
€0.213M
1.22%
1.00×
Cost of revenue
€0.139M
1.23%
1.00×
Operating expenses
€0.048M
1.45%
1.02×
Property and equipment
19.05%
Goodwill & intangibles
16.22%