1.002
Revenue€M
9.379
9.484
9.771
9.998
10.12
10.29
10.48
10.75
10.99
11.03
1.059
1.74%
1.88%
13
27.35
Revenue growth%
18.97
18.00
17.19
19.90
16.97
15.62
18.05
20.06
22.35
22.56
9.03
20.06
18.51
37
10.92
Gross margin%
8.20
10.72
12.15
12.68
11.26
11.86
13.12
14.63
12.79
15.65
19.91
13.12
12.41
84
25.74
Operating margin%
21.89
19.15
21.21
20.10
17.19
18.35
20.03
21.06
19.44
17.59
22.23
19.44
19.73
61
22.00
Net margin%
18.31
15.36
17.14
16.74
14.60
12.53
11.67
14.02
11.28
12.23
6.15
12.23
14.31
30
24.23
P/E ratio (avg)x
14.43
14.45
15.57
14.59
15.34
14.06
13.09
11.46
12.26
11.78
20.13
12.26
14.24
79
7.982
EV/EBITx
26.96
29.96
28.63
28.85
30.82
34.02
36.26
42.52
49.45
51.68
26.55
42.52
32.42
35
9.71
FCF yield (avg)%
3.71
4.42
7.32
4.74
3.97
3.71
4.89
6.93
6.75
6.59
14.99
6.59
4.82
57
3.95
FCF margin%
17.94
15.37
14.61
13.72
14.09
14.80
12.63
14.88
15.69
17.87
10.54
14.88
14.84
14
0.638
FCF / Net incomex
2.224
2.257
2.407
2.625
3.054
3.561
3.964
4.697
5.422
6.069
1.034
4.697
3.307
28
9.28
ROIC%
14.04
12.34
9.66
12.15
14.54
16.18
13.56
14.14
11.20
10.05
18.44
13.56
12.95
65
13.78
Return on equity%
10.90
9.59
11.08
14.02
16.65
19.40
20.09
22.18
19.48
17.81
9.65
19.48
17.23
33
29.82
Return on assets%
2.50
1.48
0.85
2.13
1.33
0.40
1.03
2.12
4.64
3.38
21.77
2.12
1.80
10
1.39
EPS€
1.61
1.72
1.72
1.79
1.71
1.77
1.68
1.66
1.71
1.65
1.55
(0.71%)
1.20%
—
5.49
EPS growth%
21.99
22.35
20.18
22.23
22.24
22.01
21.87
22.51
24.03
23.38
25.25
22.51
22.23
77
1.30
Bookvalue per sh€
0.53
0.50
0.55
0.63
0.70
0.64
0.64
0.61
0.56
0.57
0.42
(3.74%)
0.50%
—
0.41
FCF per share€
1.56
1.54
1.76
2.04
2.02
2.40
2.88
3.22
3.68
3.63
0.88
12.38%
9.26%
—
0.41
Dividend per sh€
1.18
1.10
1.24
1.20
1.18
1.26
1.33
1.20
1.22
1.23
0.29
0.87%
(0.22%)
—
11.03
Div yield (avg)%
31.43
32.45
30.14
31.13
31.80
32.84
30.31
31.11
31.92
29.66
21.35
31.11
31.28
6
16.56
Payout ratio%
13.24
14.24
15.33
15.03
14.05
11.48
10.70
9.52
8.15
8.91
15.63
9.52
12.36
82
4.031
Shares (diluted)M
5.753
6.638
6.863
7.073
7.217
7.356
8.486
9.206
9.891
10.43
3.996
7.64%
6.97%
17
26.03
Buyback yield%
16.59
17.92
15.13
12.78
11.36
12.58
13.75
13.51
14.85
16.23
26.91
13.75
14.30
68
0.225
D/E ratiox
0.556
0.555
0.482
0.452
0.452
0.473
0.449
0.397
0.428
0.368
0.375
0.428
0.452
63
0.437
Enterprise value€M
6.661
5.960
5.796
5.363
4.982
5.222
4.544
4.851
5.175
5.451
6.943
1.82%
(3.09%)
54
8.330
LT debt€M
6.469
6.004
5.308
5.732
5.735
5.186
4.886
4.965
4.580
4.035
0.470
(6.79%)
(4.43%)
40
Revenue
€11.03M
1.88%
1.00×
Cost of revenue
€7.719M
1.88%
1.00×
Operating expenses
€1.926M
1.85%
1.00×
Property and equipment
15.24%
Spread over hurdle
14.70%