5.502
Revenue€M
7.246
7.419
7.494
7.676
7.855
7.980
8.202
8.674
8.837
8.926
5.902
2.59%
2.58%
90
4.68
Revenue growth%
30.19
28.51
29.12
31.36
30.51
31.92
33.37
31.90
30.42
30.24
3.67
31.90
30.47
16
13.47
Gross margin%
31.87
30.95
33.35
31.08
31.13
32.76
32.29
32.28
34.07
35.53
28.86
32.76
32.28
73
18.48
Operating margin%
21.67
22.91
22.06
22.49
23.38
22.83
25.28
24.96
24.86
27.55
26.54
24.96
23.14
8
9.10
Net margin%
1.39
0.40
0.40
2.29
4.71
3.76
5.94
7.26
7.49
4.57
7.15
5.94
4.16
57
21.02
P/E ratio (avg)x
22.47
22.75
22.70
23.72
23.56
24.92
27.99
27.90
28.54
30.05
29.26
27.99
24.32
86
20.21
EV/EBITx
39.85
41.44
45.04
47.01
43.99
48.64
50.73
52.13
51.95
50.03
36.16
50.73
47.82
28
18.86
FCF yield (avg)%
5.12
3.78
3.05
0.54
0.40
0.40
0.40
3.02
5.75
6.28
20.84
3.02
3.03
93
6.19
FCF margin%
17.61
18.11
16.82
14.96
13.77
12.40
12.79
13.23
15.13
12.34
23.57
12.79
14.36
11
1.373
FCF / Net incomex
1.053
1.137
1.246
1.212
1.404
1.442
1.554
1.819
1.918
1.934
0.408
1.819
1.423
38
28.37
ROIC%
21.50
20.70
19.35
18.91
20.17
18.43
15.88
15.95
14.21
12.99
8.50
15.88
18.67
37
16.32
Return on equity%
11.51
10.57
10.04
10.25
9.35
7.01
5.03
3.26
2.45
1.55
15.54
3.26
8.18
84
10.83
Return on assets%
28.76
31.40
28.90
29.94
30.29
31.23
34.20
32.32
30.72
31.84
11.42
31.84
30.98
94
0.06
EPS€
0.43
0.43
0.44
0.51
0.56
0.63
0.65
0.74
0.85
0.96
0.07
11.49%
8.28%
—
19.43
EPS growth%
22.56
24.18
23.41
24.29
27.16
24.30
25.14
26.11
23.46
25.29
5.45
25.14
24.30
93
0.13
Bookvalue per sh€
0.11
0.11
0.11
0.10
0.09
0.09
0.08
0.09
0.08
0.08
0.13
(2.09%)
(4.81%)
—
0.08
FCF per share€
0.35
0.39
0.38
0.40
0.45
0.51
0.59
0.66
0.64
0.73
0.23
10.24%
6.89%
—
0.15
Dividend per sh€
0.19
0.21
0.21
0.22
0.20
0.20
0.19
0.18
0.18
0.20
0.14
(0.06%)
0.04%
—
23.26
Div yield (avg)%
24.37
25.19
24.21
22.41
20.55
19.49
17.34
18.33
19.49
17.03
25.38
18.33
20.02
47
18.45
Payout ratio%
22.70
24.67
22.12
20.12
22.35
19.67
22.62
22.88
21.04
19.54
12.56
21.04
22.24
85
26.19
Shares (diluted)M
20.31
18.32
20.30
19.58
18.58
16.94
15.89
15.11
15.69
15.98
26.58
(2.97%)
(2.44%)
17
25.40
Buyback yield%
33.32
30.47
28.34
28.49
29.97
32.36
29.95
31.58
31.38
33.96
12.85
31.58
30.92
27
0.477
D/E ratiox
0.987
1.058
1.261
1.375
1.349
1.583
1.818
1.890
1.892
1.995
0.252
1.890
1.479
70
2.089
Enterprise value€M
3.843
4.350
4.214
4.373
4.101
3.928
4.472
4.314
4.444
4.807
4.792
3.23%
3.12%
58
4.392
LT debt€M
1.384
1.289
1.296
1.181
1.282
1.370
1.444
1.537
1.430
1.520
2.182
3.46%
0.93%
25
Revenue
€8.926M
2.58%
1.00×
Cost of revenue
€4.984M
2.24%
0.97×
Operating expenses
€1.872M
3.37%
1.08×
Cash and investments
20.08%
Property and equipment
17.71%
Spread over hurdle
20.99%