156.3
Revenue€M
150.7
154.4
161.3
165.3
173.6
182.2
186.6
195.6
199.8
205.2
169.5
3.39%
3.20%
85
28.47
Revenue growth%
32.15
33.13
33.20
33.02
31.33
31.93
31.21
32.52
32.50
29.99
15.79
31.93
32.32
21
12.28
Gross margin%
30.27
31.86
33.75
32.18
29.46
28.69
27.98
25.97
23.38
21.30
25.68
25.97
29.08
11
13.82
Operating margin%
4.90
3.27
4.51
3.58
2.72
4.91
6.54
8.92
8.98
7.38
9.48
7.38
4.90
9
12.61
Net margin%
3.58
2.19
3.59
3.55
5.82
6.09
6.02
3.77
6.14
5.92
16.02
6.02
4.79
51
24.72
P/E ratio (avg)x
71.92
79.19
81.92
92.48
104.2
106.1
126.6
144.4
147.8
157.0
32.19
144.4
105.2
79
20.92
EV/EBITx
53.67
59.91
60.39
63.63
61.43
67.99
71.10
79.40
92.39
97.03
26.17
79.40
65.81
86
22.74
FCF yield (avg)%
22.32
21.38
22.06
20.20
21.67
19.79
18.77
20.26
17.72
16.13
24.11
18.77
20.23
51
12.39
FCF margin%
4.41
5.00
7.09
8.78
7.25
8.90
9.69
11.66
10.10
10.05
25.46
10.05
8.84
26
0.884
FCF / Net incomex
0.649
0.766
0.845
0.846
1.023
1.129
1.308
1.386
1.352
1.610
0.826
1.352
1.076
52
5.19
ROIC%
5.96
4.53
3.91
3.21
4.36
2.39
2.51
0.40
0.40
1.49
28.89
1.49
2.86
57
25.26
Return on equity%
21.80
23.59
21.40
24.10
21.62
24.62
27.02
29.54
31.53
29.52
21.55
29.52
24.36
36
18.54
Return on assets%
23.81
23.96
23.19
26.05
27.63
26.21
27.23
26.12
25.66
27.82
29.00
26.21
26.08
86
0.19
EPS€
0.43
0.42
0.44
0.51
0.57
0.63
0.70
0.71
0.76
0.76
0.21
5.81%
5.88%
—
9.02
EPS growth%
28.69
29.19
29.52
27.52
27.04
29.39
28.61
30.72
32.15
30.06
29.32
30.06
29.29
64
0.17
Bookvalue per sh€
0.82
0.85
0.95
0.93
1.08
1.15
1.06
1.17
1.25
1.41
0.56
5.54%
5.78%
—
0.27
FCF per share€
1.21
1.25
1.44
1.65
1.77
1.82
1.87
2.15
2.27
2.63
0.55
8.26%
8.89%
—
0.33
Dividend per sh€
0.16
0.15
0.17
0.15
0.15
0.15
0.16
0.15
0.14
0.15
0.67
(0.57%)
(1.82%)
—
18.77
Div yield (avg)%
1.31
1.98
1.97
2.44
0.60
0.40
1.36
0.40
0.40
0.40
5.53
0.40
0.95
29
19.92
Payout ratio%
2.62
0.71
2.45
0.40
0.40
0.40
0.40
0.40
0.40
0.42
16.55
0.40
0.40
32
270.4
Shares (diluted)M
374.2
427.1
511.0
519.3
564.9
553.7
660.5
744.7
808.8
890.9
275.6
9.54%
10.13%
6
13.05
Buyback yield%
28.62
26.70
26.42
23.82
23.57
24.90
23.90
26.85
25.09
23.25
18.79
24.90
25.00
95
0.815
D/E ratiox
0.252
0.279
0.282
0.276
0.284
0.270
0.268
0.289
0.269
0.265
1.297
0.269
0.273
83
60.90
Enterprise value€M
37.61
40.39
41.49
48.20
46.02
53.29
58.77
59.47
66.15
74.69
103.8
10.17%
6.41%
46
150.3
LT debt€M
147.4
141.9
163.8
179.5
186.6
214.6
218.2
210.1
216.9
252.4
190.4
6.22%
5.44%
67
Revenue
€205.2M
3.20%
1.00×
Cost of revenue
€114.2M
3.24%
1.00×
Operating expenses
€31.81M
2.97%
0.98×
Property and equipment
17.16%