4.778
Revenue€M
5.044
5.202
5.281
5.446
5.517
5.686
5.808
5.882
6.085
6.298
5.170
2.68%
2.54%
45
11.38
Revenue growth%
24.96
23.39
21.58
23.24
23.83
26.58
28.08
25.46
24.14
26.91
27.28
26.58
24.55
11
18.63
Gross margin%
31.70
32.84
33.55
31.83
30.24
28.50
29.38
30.89
30.74
29.98
23.28
29.98
30.81
53
11.36
Operating margin%
18.43
16.05
17.50
20.48
21.13
20.09
20.14
21.33
22.22
20.68
6.79
20.68
20.31
25
25.78
Net margin%
12.93
15.53
17.29
18.42
20.24
22.63
23.48
24.76
22.96
20.61
23.95
22.96
20.43
22
20.57
P/E ratio (avg)x
23.97
23.06
24.98
28.77
30.23
34.28
38.91
38.07
41.08
39.58
32.47
38.91
32.25
35
16.45
EV/EBITx
36.35
38.30
44.34
49.76
47.82
53.76
57.14
56.45
56.79
57.12
21.16
56.79
51.76
37
13.38
FCF yield (avg)%
11.08
9.86
12.47
13.24
13.47
12.25
12.46
13.17
11.42
10.12
20.60
12.25
12.35
55
18.08
FCF margin%
10.46
7.81
5.54
3.83
6.38
5.05
6.18
7.48
8.70
8.61
12.90
7.48
6.93
40
0.970
FCF / Net incomex
0.625
0.646
0.681
0.775
0.894
1.027
1.148
1.332
1.338
1.571
0.659
1.332
0.960
55
9.54
ROIC%
11.47
12.48
13.75
14.87
15.90
14.64
12.16
15.04
14.85
12.64
7.79
14.64
14.20
25
5.32
Return on equity%
27.87
26.18
23.61
22.26
23.60
25.59
23.32
23.83
21.69
23.34
7.96
23.34
23.61
25
24.54
Return on assets%
19.33
18.52
19.78
18.86
21.51
22.21
24.24
23.49
22.76
23.15
8.92
23.15
21.86
60
0.25
EPS€
0.12
0.11
0.09
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.28
0.79%
(3.23%)
—
21.40
EPS growth%
20.23
18.64
20.59
18.39
20.89
18.42
21.13
18.26
18.83
20.72
21.04
18.83
19.53
78
0.06
Bookvalue per sh€
0.21
0.22
0.21
0.20
0.18
0.20
0.19
0.17
0.15
0.14
0.16
(4.13%)
(2.83%)
—
0.28
FCF per share€
0.25
0.22
0.22
0.21
0.21
0.20
0.19
0.16
0.17
0.16
0.16
(5.29%)
(3.69%)
—
0.17
Dividend per sh€
0.13
0.15
0.16
0.18
0.20
0.19
0.22
0.25
0.26
0.26
0.24
5.58%
7.87%
—
29.76
Div yield (avg)%
28.39
28.41
30.90
31.10
31.59
29.36
30.66
29.91
29.62
30.55
23.16
29.91
30.23
6
9.93
Payout ratio%
16.05
15.97
14.85
14.31
12.41
14.47
15.14
17.56
14.90
16.63
27.21
15.14
15.02
85
8.000
Shares (diluted)M
8.463
9.119
9.132
10.15
9.891
9.651
10.15
10.27
11.06
11.15
8.147
2.42%
3.00%
11
19.19
Buyback yield%
23.30
22.69
21.40
18.84
21.78
19.57
16.92
16.06
17.98
20.28
24.95
17.98
19.92
21
0.844
D/E ratiox
1.826
1.895
1.870
1.809
1.957
1.870
2.137
2.137
2.485
2.395
0.303
2.137
1.926
83
4.720
Enterprise value€M
3.394
3.676
3.838
3.412
3.042
3.147
3.318
3.579
3.350
3.610
3.051
3.48%
1.23%
44
1.776
LT debt€M
3.803
3.800
3.370
3.659
3.310
3.147
3.018
2.906
2.556
2.654
2.000
(4.33%)
(4.57%)
21
Revenue
€6.298M
2.54%
1.00×
Cost of revenue
€3.625M
2.71%
1.02×
Operating expenses
€0.985M
2.27%
0.97×
Property and equipment
14.58%