19.98
Revenue€M
81.61
83.65
85.43
85.02
85.50
84.08
85.44
84.98
86.39
86.27
20.49
0.18%
0.62%
64
4.91
Revenue growth%
17.23
20.17
21.07
22.62
22.37
21.81
20.09
20.50
22.13
22.03
10.12
21.81
21.44
61
19.11
Gross margin%
1.59
0.40
1.37
0.40
0.40
3.07
2.65
0.43
0.53
0.40
7.67
0.53
0.48
32
18.55
Operating margin%
11.61
13.09
14.36
16.73
16.40
15.94
16.05
15.84
15.74
17.21
15.75
15.94
15.89
12
6.76
Net margin%
24.86
23.28
23.45
22.62
22.36
20.75
20.56
17.96
16.06
17.54
15.81
17.96
21.55
29
35.59
P/E ratio (avg)x
17.92
18.03
19.59
21.92
24.36
23.58
26.34
30.26
28.83
27.22
27.70
27.22
23.97
48
26.66
EV/EBITx
33.48
32.15
36.56
34.13
39.10
42.21
40.36
43.69
50.19
56.77
30.54
43.69
39.73
74
28.67
FCF yield (avg)%
8.29
7.65
5.03
7.86
10.63
13.62
10.70
12.07
10.08
10.31
6.03
10.70
10.19
6
9.77
FCF margin%
9.13
6.85
4.01
2.02
1.06
1.82
0.89
0.81
0.40
1.56
4.37
0.89
1.69
92
1.275
FCF / Net incomex
0.421
0.448
0.462
0.523
0.614
0.611
0.667
0.728
0.872
0.898
1.177
0.728
0.613
73
12.92
ROIC%
15.22
15.09
13.68
12.97
10.08
13.05
12.86
12.78
14.23
16.05
15.95
13.05
13.37
59
20.11
Return on equity%
18.63
20.62
22.83
21.49
23.22
23.65
26.48
26.17
25.32
25.31
7.42
25.32
23.44
57
27.58
Return on assets%
26.00
26.65
26.49
25.04
23.94
25.16
25.38
27.85
25.69
22.77
18.56
25.38
25.54
54
0.14
EPS€
0.05
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.15
0.97%
(0.75%)
—
26.11
EPS growth%
31.10
30.66
29.18
29.43
31.63
34.14
31.43
28.58
25.90
27.78
27.58
28.58
30.04
83
0.15
Bookvalue per sh€
0.21
0.21
0.20
0.20
0.22
0.22
0.26
0.25
0.27
0.31
0.08
7.39%
4.92%
—
0.18
FCF per share€
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.18
2.20%
2.20%
—
0.08
Dividend per sh€
0.20
0.19
0.20
0.18
0.18
0.16
0.17
0.18
0.20
0.18
0.11
0.64%
(1.07%)
—
20.88
Div yield (avg)%
17.92
18.08
17.67
16.73
14.86
15.87
13.74
12.79
11.35
12.14
11.53
12.79
15.37
46
20.64
Payout ratio%
18.41
19.06
19.03
17.36
15.19
15.93
16.03
18.83
17.75
16.31
16.21
16.31
17.56
59
248.7
Shares (diluted)M
276.3
278.9
271.6
292.4
327.3
317.7
288.5
276.3
248.5
236.7
245.1
(6.28%)
(0.94%)
45
27.19
Buyback yield%
22.55
21.30
23.34
24.28
24.89
26.13
27.62
27.12
29.89
28.47
10.85
27.62
25.51
91
1.398
D/E ratiox
0.954
0.918
1.000
1.024
0.913
0.932
0.956
0.988
0.858
0.844
0.501
0.932
0.943
44
78.20
Enterprise value€M
44.63
48.30
45.47
42.26
40.75
43.58
46.93
41.95
42.34
38.07
60.10
(1.35%)
(1.66%)
58
92.55
LT debt€M
8.981
9.874
10.47
10.38
9.993
9.092
9.348
10.48
10.98
11.86
63.24
3.49%
1.70%
41
Revenue
€86.27M
0.62%
1.00×
Cost of revenue
€60.39M
0.62%
1.00×
Operating expenses
€16.37M
0.84%
1.02×
Property and equipment
14.31%