2.278
Revenue€M
1.515
1.571
1.631
1.737
1.866
1.932
2.000
2.081
2.150
2.211
2.466
3.45%
4.40%
9
23.73
Revenue growth%
20.09
18.95
18.16
19.05
17.06
18.69
17.81
17.04
19.26
16.75
11.99
17.81
18.43
44
11.67
Gross margin%
24.32
26.22
25.67
27.79
29.73
28.60
30.97
31.53
31.78
33.62
5.60
31.53
29.16
52
19.08
Operating margin%
0.55
0.40
1.13
1.27
0.40
0.40
0.40
0.40
0.74
3.66
2.36
0.40
0.48
42
12.19
Net margin%
2.52
2.87
2.92
3.42
5.06
7.86
7.90
10.56
11.14
12.38
22.91
10.56
6.46
42
35.18
P/E ratio (avg)x
57.61
65.98
62.78
62.41
71.42
82.89
89.01
84.56
81.91
80.86
17.52
82.89
76.14
62
13.82
EV/EBITx
43.24
47.07
49.22
53.08
50.82
51.77
50.51
47.52
53.64
57.82
10.67
51.77
50.67
88
21.90
FCF yield (avg)%
15.24
12.88
12.81
11.37
14.35
16.77
16.88
15.99
14.91
15.97
19.13
15.99
15.07
40
17.19
FCF margin%
0.40
0.40
2.36
0.55
0.40
0.40
0.40
1.06
0.40
1.48
22.91
0.40
0.40
7
1.693
FCF / Net incomex
1.538
1.641
1.757
1.913
1.791
1.695
1.758
1.876
2.008
1.832
1.116
1.832
1.775
94
18.56
ROIC%
2.56
0.40
2.29
0.40
3.35
5.38
5.57
7.95
10.10
11.97
21.70
7.95
4.36
19
8.75
Return on equity%
20.26
22.98
22.44
22.08
19.89
18.81
20.78
20.77
20.54
17.65
8.32
20.54
20.66
82
21.75
Return on assets%
18.73
19.83
19.90
19.61
19.27
19.70
19.97
17.74
18.18
19.85
23.60
19.70
19.65
42
1.12
EPS€
0.45
0.45
0.52
0.50
0.54
0.62
0.60
0.58
0.59
0.58
1.24
1.46%
1.86%
—
6.59
EPS growth%
13.23
12.80
13.12
12.50
14.60
14.23
13.91
14.77
12.17
11.37
23.85
13.91
13.18
40
0.53
Bookvalue per sh€
0.95
0.88
0.95
1.02
1.16
1.15
1.09
1.24
1.36
1.29
0.63
2.21%
2.68%
—
0.43
FCF per share€
0.41
0.47
0.51
0.49
0.53
0.50
0.50
0.57
0.60
0.64
0.74
3.99%
5.95%
—
0.45
Dividend per sh€
0.84
0.93
0.93
0.95
0.99
1.02
1.05
1.06
1.18
1.22
0.45
4.28%
4.21%
—
10.46
Div yield (avg)%
31.74
29.76
32.25
29.36
31.13
30.47
30.65
28.29
27.21
28.63
4.90
28.63
30.11
73
26.31
Payout ratio%
11.02
11.44
9.61
7.25
5.86
6.98
5.69
4.32
5.05
7.90
3.23
5.69
7.11
81
2.145
Shares (diluted)M
2.950
3.411
3.454
3.331
3.468
4.076
4.085
3.914
4.102
4.094
2.274
3.37%
3.66%
55
18.69
Buyback yield%
21.23
20.06
17.96
19.12
18.51
20.08
19.00
17.01
14.73
11.75
16.99
17.01
18.76
91
0.689
D/E ratiox
0.252
0.252
0.261
0.287
0.307
0.303
0.319
0.358
0.335
0.342
1.007
0.335
0.305
82
0.641
Enterprise value€M
2.437
2.422
2.196
2.345
2.332
2.053
1.906
1.909
1.783
1.888
1.158
(4.13%)
(3.77%)
40
1.352
LT debt€M
1.657
1.572
1.526
1.653
1.520
1.475
1.574
1.450
1.325
1.216
1.561
(4.37%)
(2.55%)
53
Revenue
€2.211M
4.40%
1.00×
Cost of revenue
€1.071M
4.37%
1.00×
Operating expenses
€0.409M
4.75%
1.03×
Property and equipment
16.02%