4.007
Revenue€M
6.370
6.481
6.513
6.443
6.460
6.551
6.533
6.521
6.400
6.576
4.344
0.36%
0.27%
38
10.66
Revenue growth%
22.27
22.82
24.87
25.58
25.42
22.76
23.83
26.29
25.06
27.68
12.18
25.06
24.96
86
13.95
Gross margin%
1.15
1.70
2.36
0.40
0.40
0.40
0.40
2.16
4.62
7.42
29.55
2.16
1.42
7
5.35
Operating margin%
25.21
25.18
27.98
25.67
24.50
26.55
27.93
29.22
31.18
28.50
25.82
28.50
27.24
86
3.23
Net margin%
19.71
22.65
25.57
22.90
24.82
22.23
22.99
24.94
24.46
21.86
24.22
22.99
22.95
33
37.02
P/E ratio (avg)x
19.19
19.10
18.25
17.83
17.65
19.49
20.92
21.58
20.90
22.15
35.51
20.92
19.34
20
29.07
EV/EBITx
7.016
6.707
6.504
6.463
7.122
8.062
9.262
10.07
11.33
13.09
12.50
10.07
7.592
49
20.44
FCF yield (avg)%
23.13
23.11
24.46
21.57
24.15
23.06
24.29
26.62
26.42
28.37
4.69
26.42
24.22
9
9.96
FCF margin%
9.75
9.09
11.86
10.11
8.98
7.36
5.41
3.48
4.06
3.94
15.83
4.06
8.17
36
0.728
FCF / Net incomex
0.320
0.342
0.321
0.340
0.324
0.315
0.315
0.341
0.296
0.321
0.851
0.315
0.321
29
20.85
ROIC%
14.98
13.09
11.49
9.46
10.02
11.79
9.66
7.18
9.95
12.70
25.72
9.95
10.75
39
26.18
Return on equity%
7.06
4.58
7.04
4.14
6.95
9.81
12.64
14.28
13.59
12.86
11.17
12.86
8.43
90
24.20
Return on assets%
7.37
5.96
6.10
7.09
9.12
7.04
5.77
3.50
2.30
0.40
13.23
3.50
6.03
84
0.13
EPS€
0.10
0.12
0.12
0.13
0.15
0.15
0.15
0.17
0.19
0.18
0.15
3.14%
6.29%
—
8.70
EPS growth%
12.40
11.70
14.32
13.14
14.03
11.11
13.85
16.38
16.05
14.80
28.20
14.80
13.94
80
0.04
Bookvalue per sh€
0.11
0.13
0.14
0.16
0.15
0.18
0.18
0.19
0.18
0.21
0.04
6.48%
7.22%
—
0.17
FCF per share€
0.12
0.11
0.12
0.13
0.14
0.13
0.14
0.14
0.15
0.17
0.13
4.07%
3.53%
—
0.03
Dividend per sh€
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.08
4.19%
2.75%
—
3.19
Div yield (avg)%
20.67
18.68
20.00
21.80
21.04
20.39
18.25
19.09
18.84
21.12
13.79
19.09
20.19
41
14.35
Payout ratio%
12.56
13.86
13.25
11.65
13.17
13.49
15.99
16.65
17.55
18.42
14.01
16.65
13.67
77
13.84
Shares (diluted)M
10.54
9.449
8.141
7.955
7.203
6.548
5.584
4.748
4.487
3.978
14.29
(11.20%)
(8.77%)
15
13.84
Buyback yield%
8.34
8.01
8.86
11.12
8.59
10.16
10.30
12.88
10.89
10.54
7.79
10.54
10.23
9
1.622
D/E ratiox
0.302
0.288
0.306
0.292
0.314
0.300
0.305
0.279
0.279
0.262
0.166
0.279
0.296
57
1.954
Enterprise value€M
4.183
4.294
4.836
5.299
5.996
7.047
7.739
8.069
9.204
9.893
4.912
10.53%
9.99%
59
7.294
LT debt€M
8.604
8.528
8.006
7.380
8.431
7.898
7.930
7.858
7.235
7.168
7.342
(3.19%)
(1.78%)
79
Revenue
€6.576M
0.27%
1.00×
Cost of revenue
€4.355M
0.46%
1.02×
Operating expenses
€0.812M
(0.30%)
0.95×
Property and equipment
17.56%
Spread over hurdle
10.71%