1.196
Revenue€M
4.982
5.020
5.163
5.293
5.301
5.264
5.272
5.282
5.267
5.266
1.261
(0.13%)
0.64%
34
20.84
Revenue growth%
0.40
2.45
4.73
5.66
4.42
4.16
2.33
0.40
2.91
4.23
21.40
2.91
3.53
47
7.93
Gross margin%
21.47
18.90
16.55
14.49
11.74
13.00
13.95
16.63
16.99
15.83
17.70
15.83
16.19
69
19.35
Operating margin%
24.34
24.76
23.90
24.45
26.65
25.82
25.97
23.82
21.55
23.10
27.64
23.82
24.40
27
22.76
Net margin%
9.71
9.65
11.59
11.04
13.32
14.50
13.36
12.58
11.99
11.94
16.77
12.58
11.96
20
31.48
P/E ratio (avg)x
23.32
25.11
24.56
25.81
25.58
24.57
25.83
26.49
27.33
26.01
13.65
26.01
25.70
23
20.10
EV/EBITx
22.54
21.68
22.32
23.44
26.28
25.27
23.24
23.83
22.84
24.34
25.44
23.83
23.34
10
26.51
FCF yield (avg)%
15.06
13.56
10.79
12.25
10.21
12.83
12.94
13.86
14.20
16.81
24.50
13.86
13.25
36
7.95
FCF margin%
8.45
6.70
4.36
3.96
2.20
1.32
0.89
0.40
1.42
0.40
14.22
0.89
1.81
30
1.112
FCF / Net incomex
0.356
0.391
0.378
0.366
0.388
0.427
0.484
0.557
0.526
0.537
0.503
0.526
0.409
33
19.74
ROIC%
10.59
13.09
14.32
16.01
18.81
21.36
22.18
21.56
22.52
21.08
13.45
21.56
19.94
47
23.73
Return on equity%
22.27
23.80
24.91
23.92
22.62
25.43
25.16
24.92
27.62
26.69
17.75
25.43
24.92
10
2.54
Return on assets%
12.20
11.59
14.53
14.60
11.83
12.23
10.58
11.01
13.54
13.51
16.63
12.23
12.22
69
0.26
EPS€
0.22
0.23
0.25
0.30
0.29
0.28
0.31
0.32
0.31
0.33
0.29
2.89%
5.52%
—
6.27
EPS growth%
1.26
0.83
1.52
1.17
3.56
2.31
2.36
5.22
3.17
6.01
24.96
3.17
2.33
6
0.25
Bookvalue per sh€
0.34
0.37
0.43
0.49
0.55
0.54
0.52
0.62
0.61
0.62
0.22
2.33%
6.38%
—
0.39
FCF per share€
0.17
0.16
0.19
0.17
0.16
0.16
0.16
0.16
0.18
0.20
0.23
4.56%
1.59%
—
0.23
Dividend per sh€
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.07
0.26
(3.11%)
(2.52%)
—
26.89
Div yield (avg)%
1.48
2.45
4.01
1.95
4.21
3.06
5.13
4.27
1.74
2.48
23.82
3.06
2.77
30
3.79
Payout ratio%
20.51
23.12
21.95
20.78
23.57
24.83
24.59
24.52
26.80
27.27
2.70
24.83
24.04
45
6.152
Shares (diluted)M
4.667
4.055
4.348
4.729
5.150
4.515
4.531
4.912
4.935
5.418
6.081
1.02%
1.77%
14
28.11
Buyback yield%
27.55
29.37
28.22
31.08
33.74
32.90
31.40
32.95
34.53
37.03
9.08
32.95
32.15
57
0.981
D/E ratiox
1.009
1.087
1.209
1.252
1.322
1.358
1.507
1.429
1.429
1.423
0.537
1.429
1.340
35
2.587
Enterprise value€M
1.111
1.230
1.343
1.563
1.637
1.775
1.896
1.995
2.172
2.370
2.650
7.68%
9.79%
53
0.568
LT debt€M
3.084
3.308
3.197
3.137
3.032
2.687
2.890
3.169
3.516
3.123
2.265
0.59%
(0.28%)
36
Revenue
€5.266M
0.64%
1.00×
Cost of revenue
€2.507M
0.70%
1.01×
Operating expenses
€0.960M
1.06%
1.04×
Property and equipment
16.70%
Spread over hurdle
27.75%