1.826
Revenue€M
3.508
3.582
3.534
3.508
3.477
3.428
3.506
3.527
3.571
3.616
2.007
0.79%
0.51%
88
7.71
Revenue growth%
20.47
19.83
18.35
16.50
18.68
17.90
15.73
16.49
14.08
16.13
16.71
16.13
17.20
51
27.33
Gross margin%
26.27
25.57
27.81
27.81
29.72
28.42
30.19
32.12
34.71
32.73
13.04
32.12
29.07
68
5.19
Operating margin%
11.01
12.11
10.95
9.33
10.72
13.68
12.40
13.15
13.71
12.57
20.47
13.15
12.26
25
7.20
Net margin%
32.66
31.21
32.46
35.05
38.04
36.80
37.48
34.81
36.76
36.61
14.29
36.76
35.83
52
9.006
P/E ratio (avg)x
44.09
49.53
52.55
61.19
61.71
60.44
66.16
66.44
70.49
80.29
15.44
66.44
61.45
19
26.44
EV/EBITx
7.533
7.456
7.177
7.733
7.270
8.295
7.725
7.779
7.154
6.750
22.42
7.725
7.494
19
25.59
FCF yield (avg)%
23.25
23.65
22.82
25.54
25.21
23.14
22.62
22.47
22.81
23.66
16.71
22.81
23.20
71
26.36
FCF margin%
24.85
27.63
26.38
24.90
22.66
21.53
18.64
16.57
15.35
15.92
12.84
16.57
22.10
83
1.481
FCF / Net incomex
2.026
1.913
2.063
2.386
2.706
2.969
2.963
3.292
3.138
2.954
1.774
2.969
2.830
29
20.68
ROIC%
5.62
3.03
5.14
7.90
6.31
6.29
9.06
9.43
11.66
13.05
21.22
9.43
7.11
78
23.21
Return on equity%
0.40
0.40
3.01
5.19
7.05
9.84
11.71
9.52
7.37
4.71
17.24
9.52
6.12
16
9.99
Return on assets%
21.73
21.51
20.62
20.27
19.58
18.51
16.84
18.81
19.84
18.72
16.22
18.72
19.71
80
0.15
EPS€
0.23
0.24
0.27
0.28
0.32
0.36
0.38
0.44
0.46
0.51
0.17
9.74%
8.43%
—
20.92
EPS growth%
16.02
16.60
13.62
12.13
14.16
12.27
9.67
7.53
6.77
6.14
17.15
7.53
12.20
43
0.21
Bookvalue per sh€
0.08
0.09
0.09
0.09
0.09
0.10
0.12
0.11
0.11
0.10
0.06
1.95%
2.75%
—
0.14
FCF per share€
0.17
0.18
0.18
0.20
0.22
0.22
0.22
0.22
0.26
0.30
0.18
6.23%
7.60%
—
0.11
Dividend per sh€
0.11
0.11
0.11
0.12
0.14
0.15
0.16
0.15
0.18
0.18
0.04
5.87%
5.62%
—
16.94
Div yield (avg)%
10.48
11.31
8.48
10.54
9.94
8.80
9.52
6.73
7.83
5.00
6.70
7.83
9.16
12
20.97
Payout ratio%
10.77
11.77
12.92
12.56
9.74
8.46
7.53
7.03
9.45
12.28
23.92
8.46
10.26
93
7.160
Shares (diluted)M
6.533
6.218
6.933
6.474
6.572
6.238
6.813
6.310
5.798
5.857
6.894
(2.28%)
(1.02%)
81
17.19
Buyback yield%
15.91
16.45
15.05
13.80
12.46
14.56
13.03
10.29
8.45
8.41
26.15
10.29
13.41
71
0.996
D/E ratiox
1.526
1.507
1.471
1.445
1.501
1.600
1.667
1.549
1.517
1.676
0.736
1.600
1.522
85
2.672
Enterprise value€M
0.408
0.459
0.515
0.543
0.508
0.466
0.439
0.404
0.458
0.514
2.587
0.23%
2.34%
6
2.674
LT debt€M
3.278
3.296
3.449
3.501
3.452
3.369
3.552
3.205
3.284
3.649
0.210
1.11%
1.80%
62
Revenue
€3.616M
0.51%
1.00×
Cost of revenue
€2.442M
0.45%
0.99×
Operating expenses
€0.843M
0.33%
0.98×
Property and equipment
20.67%
Spread over hurdle
(10.06%)