4.268
Revenue€M
7.146
7.323
7.576
7.640
7.621
7.681
7.813
8.136
8.390
8.353
4.697
1.85%
1.96%
7
29.83
Revenue growth%
8.35
6.02
5.62
7.59
8.96
10.40
9.99
11.28
8.40
6.92
29.32
9.99
8.38
8
14.59
Gross margin%
21.76
20.62
18.70
19.87
19.19
20.50
19.13
20.78
23.51
24.75
26.53
20.78
20.56
7
29.88
Operating margin%
19.67
17.33
18.97
16.74
16.32
16.63
18.12
17.94
15.24
14.50
14.23
16.63
17.04
41
18.32
Net margin%
9.09
7.09
9.76
9.78
8.12
8.82
9.00
10.54
7.61
5.67
20.67
8.82
8.91
21
13.53
P/E ratio (avg)x
36.05
37.80
39.57
42.04
43.62
44.94
48.64
46.68
50.14
45.37
30.40
46.68
44.28
53
26.99
EV/EBITx
47.90
56.78
63.88
65.43
68.81
82.47
95.66
104.0
105.9
108.1
7.808
104.0
75.64
70
21.79
FCF yield (avg)%
24.11
25.49
25.37
24.53
21.98
19.67
17.54
18.17
16.93
15.52
15.73
17.54
20.82
35
3.33
FCF margin%
15.27
17.90
19.14
21.91
21.29
23.49
23.50
21.62
22.01
19.23
15.24
22.01
21.45
87
0.137
FCF / Net incomex
0.864
0.916
0.923
0.939
0.856
0.788
0.832
0.720
0.793
0.812
1.123
0.793
0.844
18
25.25
ROIC%
11.49
13.53
12.66
14.93
17.05
18.59
19.54
17.48
17.45
16.85
13.05
17.48
16.95
81
17.11
Return on equity%
17.09
14.91
13.59
13.74
13.23
13.17
11.36
10.02
11.10
13.00
13.44
11.36
13.20
16
28.48
Return on assets%
26.74
28.83
27.04
26.47
23.82
24.75
23.02
20.86
19.59
16.80
7.74
20.86
24.29
69
0.05
EPS€
0.28
0.30
0.28
0.26
0.29
0.32
0.30
0.33
0.38
0.36
0.05
4.34%
3.41%
—
24.22
EPS growth%
6.01
6.21
8.48
6.08
7.68
5.45
6.59
8.02
10.55
7.96
10.28
7.96
7.13
42
0.17
Bookvalue per sh€
0.15
0.14
0.16
0.18
0.20
0.21
0.23
0.23
0.24
0.23
0.14
3.60%
4.08%
—
0.06
FCF per share€
0.22
0.26
0.27
0.30
0.33
0.35
0.40
0.45
0.54
0.55
0.20
10.72%
10.90%
—
0.16
Dividend per sh€
0.16
0.16
0.17
0.17
0.18
0.19
0.19
0.20
0.20
0.18
0.18
(0.30%)
0.21%
—
4.61
Div yield (avg)%
9.42
8.88
8.04
8.12
9.86
8.25
7.33
6.32
5.44
4.49
29.93
6.32
8.08
76
12.15
Payout ratio%
23.73
22.49
24.04
25.79
23.71
24.12
24.20
21.48
22.66
20.87
18.37
22.66
23.72
84
17.23
Shares (diluted)M
23.15
26.08
26.90
30.63
34.03
34.48
40.06
39.12
43.57
48.72
17.07
7.44%
8.47%
93
18.33
Buyback yield%
17.31
15.65
16.69
17.03
17.97
16.57
13.79
12.88
14.04
12.58
8.96
13.79
16.11
13
1.359
D/E ratiox
1.025
1.119
1.104
1.115
1.224
1.126
1.043
1.091
1.042
0.989
1.590
1.043
1.098
82
4.398
Enterprise value€M
2.537
2.241
2.290
2.382
2.585
2.708
2.589
2.229
2.264
1.973
6.799
(5.26%)
(1.75%)
75
0.500
LT debt€M
1.269
1.392
1.470
1.406
1.456
1.529
1.440
1.255
1.272
1.312
4.996
(2.05%)
0.94%
34
Revenue
€8.353M
1.96%
1.00×
Cost of revenue
€5.073M
2.02%
1.01×
Operating expenses
€1.357M
1.30%
0.94×
Property and equipment
19.02%
Goodwill & intangibles
18.75%
Spread over hurdle
43.09%