0.322
Revenue€M
2.087
2.158
2.242
2.337
2.389
2.460
2.598
2.647
2.704
0.359
0.362
2.96%
3.46%
91
16.17
Revenue growth%
6.57
6.35
6.32
7.87
5.10
2.76
0.40
2.60
0.43
28.14
20.94
2.60
5.71
84
14.49
Gross margin%
10.29
11.83
8.92
10.46
13.30
10.81
13.30
13.66
16.55
4.82
26.67
13.30
12.54
44
12.77
Operating margin%
7.25
7.27
9.99
7.72
10.33
11.02
12.05
13.38
11.53
16.99
4.38
11.53
10.16
19
22.24
Net margin%
6.70
5.00
4.04
7.01
7.35
10.18
10.61
11.38
12.23
19.36
27.50
10.61
7.18
92
36.51
P/E ratio (avg)x
6.450
6.848
6.904
6.332
6.629
6.356
6.575
6.262
5.694
11.07
35.84
6.356
6.513
78
24.52
EV/EBITx
33.59
34.35
35.36
35.66
39.92
42.90
48.37
49.61
56.17
19.79
27.04
48.37
37.79
73
25.98
FCF yield (avg)%
8.61
6.02
5.20
7.30
8.93
10.52
10.37
9.01
9.98
19.45
24.61
9.98
8.97
41
20.64
FCF margin%
24.79
21.84
21.11
22.75
20.23
19.08
20.17
17.35
15.67
12.48
8.51
19.08
20.67
80
1.038
FCF / Net incomex
1.613
1.749
1.763
1.756
1.756
1.644
1.703
1.784
2.010
1.146
0.957
1.756
1.753
76
14.03
ROIC%
21.88
21.91
20.93
21.39
22.93
23.81
25.99
28.82
27.56
5.78
9.22
25.99
22.42
88
3.83
Return on equity%
12.20
9.34
11.11
10.64
11.51
8.69
7.25
5.13
2.94
27.62
7.55
7.25
9.75
63
29.46
Return on assets%
13.96
16.88
16.29
17.58
16.04
14.73
12.37
15.33
12.92
28.82
11.66
14.73
15.03
55
1.32
EPS€
0.91
0.87
0.77
0.77
0.69
0.70
0.71
0.64
0.60
1.47
1.60
(4.74%)
(3.80%)
—
15.77
EPS growth%
12.41
14.80
12.82
11.80
12.07
12.62
14.43
16.30
16.11
11.36
18.08
14.43
13.63
95
1.13
Bookvalue per sh€
0.26
0.28
0.25
0.25
0.28
0.30
0.28
0.26
0.27
1.25
0.33
1.77%
1.31%
—
0.82
FCF per share€
0.79
0.85
0.79
0.81
0.90
1.00
1.13
1.18
1.23
0.38
1.20
8.86%
5.58%
—
1.17
Dividend per sh€
0.49
0.49
0.52
0.56
0.64
0.66
0.72
0.78
0.88
0.66
0.67
9.23%
5.89%
—
26.49
Div yield (avg)%
15.55
15.89
18.39
17.59
19.48
20.47
22.41
22.88
21.32
6.03
24.91
21.32
18.93
65
9.30
Payout ratio%
24.77
24.69
27.43
29.71
31.49
29.66
32.50
30.36
29.62
4.13
20.68
30.36
29.64
51
1.193
Shares (diluted)M
0.764
0.657
0.640
0.648
0.667
0.614
0.638
0.666
0.611
1.210
1.181
(1.16%)
(3.82%)
24
24.73
Buyback yield%
26.51
27.60
27.58
28.18
29.14
30.97
32.17
30.58
31.28
7.09
7.12
30.97
28.66
21
1.181
D/E ratiox
1.506
1.681
1.942
2.231
2.275
2.265
2.155
2.261
2.485
0.619
0.271
2.265
2.193
6
0.427
Enterprise value€M
1.153
1.094
1.009
1.087
1.101
1.161
1.213
1.101
1.170
3.092
1.858
1.49%
1.43%
67
2.381
LT debt€M
0.393
0.459
0.446
0.448
0.511
0.545
0.628
0.701
0.744
1.759
1.808
10.70%
6.91%
54
Revenue
€2.704M
3.46%
1.00×
Cost of revenue
€1.297M
3.50%
1.00×
Operating expenses
€0.617M
3.94%
1.05×
Property and equipment
15.12%