3.613
Revenue€M
8.948
9.108
9.399
9.545
10.01
10.41
10.55
10.57
10.63
11.00
3.921
1.91%
2.18%
84
4.98
Revenue growth%
26.18
24.38
22.23
23.84
25.19
28.12
30.95
28.80
30.23
31.07
29.08
30.23
27.15
44
7.71
Gross margin%
0.55
1.66
3.59
3.00
4.63
5.54
7.10
6.10
5.47
7.67
9.91
6.10
5.05
10
21.55
Operating margin%
18.05
18.70
20.05
20.54
18.45
20.54
23.31
21.59
19.18
18.83
19.44
20.54
19.61
53
17.68
Net margin%
4.28
6.76
5.80
5.44
7.97
8.41
8.28
9.36
11.46
9.78
13.60
9.36
8.12
48
24.37
P/E ratio (avg)x
30.48
33.94
33.83
35.78
38.41
45.34
51.18
57.39
58.52
65.93
28.18
57.39
41.87
80
8.122
EV/EBITx
19.43
20.83
18.35
18.53
20.11
19.21
17.19
19.00
17.11
15.46
29.00
17.19
18.77
95
27.26
FCF yield (avg)%
27.80
29.29
31.98
30.27
31.06
32.72
35.20
34.65
34.24
36.15
20.22
34.65
32.35
34
2.82
FCF margin%
5.47
2.72
0.68
0.40
0.40
3.14
2.71
0.84
0.40
0.40
11.99
0.84
0.76
46
0.625
FCF / Net incomex
1.284
1.229
1.401
1.372
1.488
1.652
1.691
1.980
2.234
2.359
0.127
1.980
1.570
43
10.59
ROIC%
14.36
17.23
18.95
16.47
16.13
13.35
14.82
16.08
17.93
17.22
17.09
16.08
16.30
92
7.39
Return on equity%
19.06
18.20
18.79
18.33
17.98
18.12
15.13
15.21
14.57
13.00
4.00
15.13
18.05
67
20.77
Return on assets%
15.21
16.66
14.03
11.94
12.18
12.71
10.52
13.10
14.15
15.46
16.17
13.10
13.56
65
0.45
EPS€
0.86
0.96
1.08
1.20
1.40
1.58
1.63
1.88
1.78
1.85
0.50
5.72%
9.69%
—
15.28
EPS growth%
32.18
31.19
29.04
29.80
27.56
26.71
27.06
24.80
26.33
25.16
9.04
26.33
27.31
25
0.49
Bookvalue per sh€
0.73
0.86
0.95
1.02
1.05
1.26
1.32
1.44
1.51
1.62
0.26
8.99%
8.11%
—
0.08
FCF per share€
0.44
0.47
0.48
0.45
0.45
0.48
0.43
0.41
0.43
0.39
0.21
(2.99%)
(2.16%)
—
0.40
Dividend per sh€
0.29
0.30
0.33
0.39
0.42
0.47
0.45
0.45
0.43
0.43
0.50
0.67%
3.58%
—
3.52
Div yield (avg)%
4.57
3.74
0.95
2.35
4.10
1.45
3.93
2.27
3.15
5.03
7.10
3.15
3.45
63
7.22
Payout ratio%
22.86
23.16
25.44
22.45
22.25
24.53
21.63
20.42
18.70
18.45
10.12
20.42
22.35
55
14.69
Shares (diluted)M
14.55
13.05
14.38
14.90
13.57
12.25
11.72
12.77
13.81
14.40
13.93
1.20%
0.28%
29
17.63
Buyback yield%
20.64
20.21
19.21
17.39
16.10
17.31
19.08
21.48
21.56
22.21
6.87
21.48
19.71
94
0.729
D/E ratiox
1.686
1.889
1.892
2.103
2.192
2.166
2.133
2.009
1.922
1.724
1.265
2.009
1.965
24
7.933
Enterprise value€M
10.03
10.19
11.28
12.52
13.18
12.52
13.97
13.29
13.06
14.17
5.136
1.47%
4.78%
16
8.821
LT debt€M
4.009
4.065
4.027
4.151
4.569
4.304
4.360
4.794
4.502
4.775
2.837
0.89%
2.22%
6
Revenue
€11.00M
2.18%
1.00×
Cost of revenue
€7.337M
1.99%
0.98×
Operating expenses
€2.276M
2.84%
1.07×
Property and equipment
17.97%