2.570
Revenue€M
1.535
1.614
1.713
1.834
1.949
2.015
2.162
2.293
2.360
2.524
2.835
5.30%
5.45%
50
26.37
Revenue growth%
27.03
25.76
27.17
24.55
25.23
24.70
24.54
22.40
20.64
17.66
15.50
22.40
24.63
89
18.18
Gross margin%
15.32
14.06
12.17
13.18
14.32
17.03
18.60
18.16
20.32
18.72
10.10
18.60
16.17
74
4.17
Operating margin%
20.06
20.63
19.71
19.00
16.81
13.98
13.31
14.98
14.38
12.59
9.72
13.98
15.89
15
3.09
Net margin%
32.51
33.22
30.81
28.30
27.36
27.03
28.02
28.78
25.81
28.07
18.51
28.02
28.19
53
13.78
P/E ratio (avg)x
14.87
16.93
19.12
20.02
21.49
23.46
23.83
25.98
29.66
33.17
24.34
25.98
22.48
61
26.48
EV/EBITx
21.00
22.85
22.57
20.58
18.04
16.13
14.16
13.82
13.42
13.52
33.19
13.82
17.09
93
28.20
FCF yield (avg)%
10.10
8.58
10.45
13.15
12.05
12.86
13.02
13.73
11.36
8.54
14.20
12.86
11.71
40
12.48
FCF margin%
14.04
15.23
15.53
17.48
15.58
17.14
15.53
16.12
18.76
20.82
14.03
17.14
15.85
81
1.483
FCF / Net incomex
1.453
1.598
1.650
1.781
1.830
1.704
1.791
1.646
1.854
1.848
1.350
1.791
1.742
68
22.33
ROIC%
15.11
18.00
18.49
18.72
18.93
16.54
16.01
18.63
15.69
18.46
15.17
16.54
18.23
67
18.82
Return on equity%
2.03
0.40
0.40
2.64
0.97
0.40
0.40
0.40
1.67
1.70
10.04
0.40
0.69
87
6.27
Return on assets%
13.07
15.63
15.11
17.44
15.90
18.10
17.80
17.04
16.92
16.38
8.54
17.04
16.65
64
0.76
EPS€
0.22
0.22
0.23
0.22
0.25
0.25
0.28
0.27
0.29
0.32
0.82
4.77%
4.90%
—
23.21
EPS growth%
13.14
12.97
10.20
11.75
9.86
8.74
10.55
13.52
13.09
14.74
14.26
13.09
12.36
77
0.50
Bookvalue per sh€
0.72
0.75
0.79
0.88
0.90
0.90
0.89
1.00
1.00
1.12
0.20
4.56%
4.64%
—
0.63
FCF per share€
0.76
0.74
0.78
0.92
0.98
0.99
0.99
1.13
1.17
1.16
0.43
3.51%
6.08%
—
0.80
Dividend per sh€
0.22
0.23
0.21
0.20
0.19
0.18
0.18
0.16
0.16
0.17
0.45
(1.66%)
(1.73%)
—
22.40
Div yield (avg)%
17.55
15.57
14.82
14.58
12.08
11.20
12.03
12.81
15.26
15.57
23.54
12.81
14.70
26
25.39
Payout ratio%
3.26
4.61
3.84
6.02
8.58
8.89
9.28
7.38
7.23
9.69
23.64
8.89
7.31
73
3.383
Shares (diluted)M
3.021
3.087
3.395
3.469
3.930
4.402
4.768
4.940
5.425
5.654
3.330
7.54%
6.10%
90
22.37
Buyback yield%
26.40
25.67
27.37
26.51
26.99
24.65
26.32
24.80
23.96
23.40
14.52
24.65
25.99
13
0.789
D/E ratiox
0.458
0.514
0.499
0.476
0.509
0.456
0.438
0.493
0.488
0.444
0.135
0.456
0.482
81
0.943
Enterprise value€M
1.610
1.795
1.954
1.979
2.036
1.933
1.984
1.927
1.997
2.023
1.275
(0.12%)
1.40%
46
1.598
LT debt€M
3.154
3.349
3.286
3.448
3.437
3.383
3.193
3.031
2.996
2.992
0.307
(2.74%)
0.18%
42
Revenue
€2.524M
5.45%
1.00×
Cost of revenue
€1.620M
5.44%
1.00×
Operating expenses
€0.384M
6.45%
1.10×
Property and equipment
17.78%
Spread over hurdle
11.94%