1.842
Revenue€M
1.563
1.675
1.817
1.929
2.087
2.284
2.450
2.580
2.737
2.926
2.047
6.99%
7.39%
94
7.80
Revenue growth%
16.47
13.96
16.49
14.24
16.17
16.88
19.40
21.66
18.67
18.58
8.15
18.67
16.68
78
25.00
Gross margin%
18.36
16.51
15.22
13.77
14.33
14.92
16.37
16.57
17.25
15.94
5.97
16.37
16.15
85
3.74
Operating margin%
16.74
14.69
15.39
12.71
13.04
13.65
14.19
11.21
13.35
13.31
22.35
13.35
13.50
18
15.75
Net margin%
3.83
6.80
5.33
6.86
8.93
9.47
12.03
11.84
11.04
12.68
15.38
11.84
9.20
31
8.454
P/E ratio (avg)x
39.18
44.12
50.83
57.12
56.05
56.11
57.18
54.13
61.38
68.65
31.31
57.18
56.08
37
30.22
EV/EBITx
47.61
51.71
49.72
48.82
49.41
51.32
54.78
59.31
55.97
53.20
12.02
54.78
51.52
62
16.24
FCF yield (avg)%
18.78
19.52
20.21
21.78
21.30
22.49
21.98
21.89
21.98
23.24
6.33
21.98
21.83
72
9.37
FCF margin%
17.51
16.86
18.45
20.62
17.71
14.85
12.76
11.64
12.53
10.34
17.79
12.53
15.85
53
0.386
FCF / Net incomex
1.398
1.359
1.405
1.239
1.215
1.279
1.131
1.085
0.969
0.884
0.446
1.085
1.227
6
21.23
ROIC%
11.22
10.34
7.39
9.96
9.54
8.01
6.44
8.62
6.47
8.98
13.15
8.01
8.80
17
5.60
Return on equity%
12.08
11.73
13.55
12.97
11.32
10.20
11.64
13.78
12.70
14.17
2.94
12.70
12.39
64
20.25
Return on assets%
12.21
9.79
7.93
8.47
11.05
9.28
12.27
11.60
9.82
9.28
24.18
9.82
9.80
26
0.73
EPS€
0.22
0.24
0.23
0.25
0.27
0.24
0.25
0.27
0.31
0.32
0.78
3.77%
2.50%
—
3.52
EPS growth%
22.12
23.68
21.77
18.78
19.43
20.46
22.77
20.62
23.22
24.51
7.80
22.77
21.95
82
0.42
Bookvalue per sh€
0.63
0.64
0.58
0.55
0.50
0.53
0.52
0.54
0.56
0.52
0.74
0.85%
(1.21%)
—
0.84
FCF per share€
0.93
0.88
0.82
0.92
0.92
0.92
0.93
0.92
0.95
0.98
0.53
1.18%
1.47%
—
0.54
Dividend per sh€
0.40
0.48
0.56
0.63
0.68
0.72
0.84
0.85
0.84
0.99
0.30
7.99%
10.97%
—
11.40
Div yield (avg)%
10.93
11.42
13.87
14.59
17.20
16.50
16.91
17.34
18.44
16.21
2.47
16.91
16.36
70
7.47
Payout ratio%
8.34
7.76
9.82
9.43
8.36
9.06
9.31
7.93
5.03
6.02
5.04
7.93
8.35
18
2.727
Shares (diluted)M
2.157
1.977
1.735
1.618
1.644
1.564
1.611
1.671
1.472
1.370
2.757
(3.58%)
(4.50%)
31
17.98
Buyback yield%
34.29
33.95
33.49
34.88
36.47
38.13
37.78
39.90
38.72
40.99
17.42
38.72
37.13
81
0.560
D/E ratiox
1.624
1.725
1.616
1.598
1.491
1.685
1.561
1.557
1.672
1.615
1.190
1.615
1.616
20
1.695
Enterprise value€M
1.702
1.545
1.443
1.403
1.510
1.484
1.315
1.379
1.195
1.054
2.291
(6.94%)
(4.85%)
59
1.138
LT debt€M
0.723
0.731
0.684
0.635
0.570
0.597
0.593
0.522
0.575
0.580
3.091
0.32%
(1.61%)
48
Revenue
€2.926M
7.39%
1.00×
Cost of revenue
€2.038M
7.35%
1.00×
Operating expenses
€0.380M
7.24%
0.99×
Property and equipment
18.07%
Spread over hurdle
(1.39%)