2.577
Revenue€M
6.721
6.646
6.777
6.655
6.717
6.821
6.984
7.150
7.101
7.230
2.756
1.48%
1.02%
35
19.57
Revenue growth%
11.19
13.83
12.85
13.97
13.62
12.87
10.86
9.44
11.02
9.58
3.12
10.86
12.02
83
23.85
Gross margin%
0.40
0.41
0.48
2.72
2.75
4.57
4.36
4.58
4.21
3.90
19.40
4.36
3.33
86
15.48
Operating margin%
7.54
6.04
6.69
8.93
7.30
10.29
10.07
7.73
8.35
11.00
21.73
10.07
8.04
82
13.67
Net margin%
24.28
21.78
22.38
20.18
22.09
21.88
22.32
22.77
25.20
27.12
3.71
22.77
22.35
90
22.80
P/E ratio (avg)x
8.198
8.980
8.582
9.117
8.548
7.761
8.224
8.657
8.067
7.996
12.99
8.067
8.386
8
16.82
EV/EBITx
42.14
45.69
47.10
45.68
47.15
48.56
51.92
57.82
66.92
66.90
30.91
57.82
47.85
39
2.50
FCF yield (avg)%
11.50
13.42
16.14
16.70
18.08
15.22
13.72
13.49
13.77
16.27
6.20
13.77
14.49
60
12.16
FCF margin%
18.95
19.65
20.27
22.81
22.05
21.61
20.12
22.87
21.05
22.53
27.29
21.61
21.33
41
0.390
FCF / Net incomex
1.660
1.753
1.887
2.096
2.058
2.308
2.575
2.565
2.776
2.853
0.722
2.575
2.202
17
25.62
ROIC%
18.12
20.94
22.67
19.95
21.93
19.96
20.53
22.42
25.03
24.97
12.63
22.42
21.43
49
21.18
Return on equity%
7.26
8.22
6.86
8.18
8.89
6.46
9.31
11.59
9.54
10.71
27.34
9.54
8.56
95
25.96
Return on assets%
21.94
19.50
19.60
19.96
20.15
18.21
19.07
16.63
18.57
20.66
3.56
18.57
19.55
19
0.11
EPS€
0.13
0.14
0.13
0.13
0.11
0.10
0.11
0.12
0.12
0.12
0.12
1.98%
(1.88%)
—
9.39
EPS growth%
20.11
20.28
18.15
19.59
19.94
17.47
18.55
16.80
15.80
18.21
3.29
17.47
18.38
70
0.18
Bookvalue per sh€
0.51
0.60
0.68
0.71
0.71
0.70
0.74
0.82
0.87
0.91
0.12
5.10%
7.04%
—
0.21
FCF per share€
0.42
0.43
0.41
0.43
0.40
0.37
0.38
0.41
0.41
0.45
0.30
2.43%
1.96%
—
0.10
Dividend per sh€
0.38
0.38
0.39
0.39
0.37
0.44
0.50
0.49
0.52
0.59
0.09
9.44%
5.75%
—
7.84
Div yield (avg)%
36.89
35.83
36.84
35.57
38.25
39.51
39.05
40.70
42.76
40.68
27.03
40.68
38.65
87
11.38
Payout ratio%
7.30
4.93
7.87
8.89
11.32
12.62
15.40
14.37
13.19
10.93
18.39
13.19
11.13
26
15.13
Shares (diluted)M
16.80
18.17
18.89
19.19
20.21
19.95
19.44
18.23
19.43
20.17
15.11
(0.04%)
2.67%
46
11.66
Buyback yield%
24.01
24.57
24.43
26.44
26.66
27.47
24.58
26.86
24.74
24.98
6.27
24.98
24.86
90
0.926
D/E ratiox
0.504
0.475
0.499
0.456
0.461
0.450
0.424
0.418
0.421
0.401
1.227
0.421
0.453
72
5.177
Enterprise value€M
4.724
4.295
4.003
4.332
3.762
3.970
3.867
4.053
3.894
4.047
4.299
1.47%
(2.08%)
68
1.347
LT debt€M
4.440
4.516
4.393
4.190
4.085
4.313
4.338
4.837
5.511
5.579
6.793
6.43%
2.17%
7
Revenue
€7.230M
1.02%
1.00×
Cost of revenue
€5.061M
1.02%
1.00×
Operating expenses
€1.180M
1.40%
1.04×
Property and equipment
14.05%
Spread over hurdle
31.71%