3.107
Revenue€M
6.661
6.999
7.280
7.503
7.666
8.122
8.252
8.747
9.027
9.594
3.299
4.59%
4.13%
34
11.59
Revenue growth%
10.60
11.89
14.20
17.02
15.70
15.18
18.09
15.26
15.43
15.46
23.88
15.43
15.34
12
19.43
Gross margin%
10.42
13.38
15.39
15.08
17.06
15.59
14.71
12.65
11.95
11.94
3.89
12.65
14.04
82
28.27
Operating margin%
16.59
17.49
20.35
17.85
17.59
15.05
15.95
15.06
14.64
14.90
24.12
15.05
16.27
85
24.55
Net margin%
21.00
21.37
18.89
21.59
19.77
19.27
18.86
16.23
14.42
13.79
2.04
16.23
19.08
37
26.32
P/E ratio (avg)x
44.67
50.38
55.10
50.84
46.91
48.62
53.21
61.72
70.72
70.20
33.03
61.72
52.03
26
19.30
EV/EBITx
31.77
31.31
26.98
27.62
25.78
27.64
25.09
25.32
26.16
23.00
26.66
25.32
26.57
67
3.67
FCF yield (avg)%
24.36
22.95
20.86
20.07
22.54
19.97
21.00
22.65
21.06
22.41
9.59
21.06
21.73
94
26.10
FCF margin%
6.10
7.18
5.99
4.56
2.42
2.10
1.74
0.40
0.40
2.10
17.26
1.74
2.26
85
0.292
FCF / Net incomex
0.633
0.585
0.522
0.544
0.575
0.541
0.498
0.488
0.416
0.362
1.190
0.488
0.532
37
13.48
ROIC%
9.27
7.84
8.57
8.02
6.83
4.09
2.31
0.40
2.57
3.23
13.97
2.57
5.46
62
16.41
Return on equity%
32.93
30.44
32.65
29.90
28.45
27.38
28.21
29.47
27.86
27.29
5.51
27.86
28.96
18
11.87
Return on assets%
25.53
28.32
25.38
22.67
23.41
25.55
26.58
28.46
27.79
26.86
3.92
26.86
26.07
63
0.50
EPS€
0.44
0.46
0.42
0.37
0.34
0.30
0.32
0.28
0.26
0.27
0.54
(4.21%)
(3.91%)
—
4.11
EPS growth%
3.96
2.53
4.24
6.68
8.33
10.52
10.05
8.48
9.44
11.51
27.01
10.05
8.40
56
0.57
Bookvalue per sh€
1.83
1.71
1.92
2.11
2.36
2.35
2.59
2.46
2.60
2.39
0.41
0.30%
3.46%
—
0.35
FCF per share€
1.31
1.59
1.62
1.63
1.93
2.24
2.70
2.85
3.33
3.76
1.03
14.31%
11.03%
—
1.87
Dividend per sh€
1.38
1.48
1.35
1.31
1.15
1.08
0.96
0.95
0.88
0.81
0.41
(6.62%)
(4.85%)
—
19.42
Div yield (avg)%
11.18
11.61
12.27
12.45
15.06
14.82
15.06
17.78
18.11
18.63
25.40
17.78
14.94
90
28.71
Payout ratio%
9.47
10.78
8.30
11.14
13.30
16.02
15.22
15.06
12.21
10.33
22.97
15.06
11.68
95
8.278
Shares (diluted)M
6.580
6.774
6.626
6.724
6.866
5.990
5.760
6.043
5.152
5.449
8.468
(4.52%)
(1.92%)
24
23.18
Buyback yield%
22.83
23.21
23.85
24.88
24.63
27.49
25.73
27.56
24.91
26.14
5.42
26.14
24.89
82
1.011
D/E ratiox
1.697
1.732
1.919
2.018
1.974
1.831
1.867
2.006
1.904
1.797
0.149
1.867
1.886
31
9.038
Enterprise value€M
5.599
5.025
5.121
5.121
5.547
5.667
5.297
4.686
4.904
5.224
8.538
(1.19%)
(1.20%)
65
1.626
LT debt€M
6.250
6.853
7.512
8.106
8.719
8.306
9.153
8.595
8.281
9.314
5.405
1.33%
3.29%
85
Revenue
€9.594M
4.13%
1.00×
Cost of revenue
€6.211M
4.14%
1.00×
Operating expenses
€1.085M
4.40%
1.03×
Property and equipment
17.91%
Spread over hurdle
(2.93%)