3.338
Revenue€M
5.244
5.375
5.460
5.566
5.783
5.793
5.982
6.044
6.046
6.063
3.451
0.95%
1.37%
30
9.73
Revenue growth%
34.71
36.32
33.66
36.00
37.02
37.16
37.52
38.23
41.14
42.67
17.58
38.23
37.09
87
20.37
Gross margin%
27.58
29.07
30.01
27.70
26.85
25.94
25.72
24.49
23.44
23.77
7.38
24.49
26.40
68
26.67
Operating margin%
28.27
30.56
30.74
30.18
30.66
31.74
32.03
33.67
31.29
32.37
3.82
32.03
31.02
58
9.39
Net margin%
8.65
9.15
7.09
7.51
9.05
7.98
10.67
12.18
11.97
11.06
14.33
11.06
9.10
15
13.01
P/E ratio (avg)x
33.55
33.10
35.85
33.36
35.93
38.61
40.11
38.44
37.05
38.37
11.67
38.44
36.49
7
9.836
EV/EBITx
10.57
12.13
12.82
14.17
15.09
17.58
19.69
18.86
17.83
20.64
37.22
18.86
16.33
83
11.57
FCF yield (avg)%
1.72
0.45
0.40
2.17
2.61
4.48
4.66
5.25
3.01
5.44
3.93
4.66
2.81
58
21.83
FCF margin%
14.38
17.04
19.26
18.21
21.18
20.77
23.03
23.37
24.80
26.23
7.92
23.37
20.97
31
1.447
FCF / Net incomex
1.443
1.272
1.356
1.271
1.386
1.418
1.533
1.468
1.460
1.436
0.588
1.460
1.427
74
21.54
ROIC%
19.84
17.59
20.01
19.07
21.80
21.24
18.78
21.18
21.84
20.49
11.72
21.18
20.25
87
6.94
Return on equity%
13.80
14.68
11.95
12.42
11.20
12.47
14.01
13.94
15.65
15.91
13.36
14.01
13.87
48
24.53
Return on assets%
13.24
12.41
13.41
13.16
14.54
16.65
15.91
16.48
19.15
16.57
23.30
16.57
15.23
75
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.01
6.43%
5.32%
—
2.13
EPS growth%
10.38
10.22
7.94
8.84
6.93
8.15
8.55
8.82
10.18
9.35
2.12
8.82
8.83
7
0.01
Bookvalue per sh€
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.01
9.34%
9.51%
—
—
FCF per share€
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.01
(1.23%)
0.67%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.31%
4.37%
—
12.88
Div yield (avg)%
15.28
13.64
11.50
12.48
12.72
14.38
13.06
11.08
8.16
8.86
14.45
11.08
12.60
45
3.09
Payout ratio%
7.50
6.67
4.02
3.89
2.80
2.59
2.12
4.69
2.56
1.55
27.99
2.56
3.34
59
106.2
Shares (diluted)M
147.2
167.5
177.2
203.9
209.6
249.9
267.9
280.5
314.1
359.5
105.7
11.40%
9.80%
43
11.57
Buyback yield%
27.84
28.29
26.77
25.80
24.20
21.84
19.31
20.93
22.69
24.17
9.30
21.84
24.18
36
0.570
D/E ratiox
0.301
0.301
0.289
0.278
0.247
0.232
0.222
0.217
0.205
0.216
1.722
0.217
0.240
74
3.279
Enterprise value€M
5.005
5.609
6.487
7.333
8.114
9.268
9.201
9.943
10.64
11.95
1.430
8.06%
8.69%
46
2.970
LT debt€M
5.718
5.304
5.643
5.669
5.917
5.951
6.403
5.773
6.198
5.373
4.360
(1.91%)
(0.70%)
30
Revenue
€6.063M
1.37%
1.00×
Cost of revenue
€3.688M
1.32%
1.00×
Operating expenses
€1.152M
1.32%
1.00×
Goodwill & intangibles
19.05%
Property and equipment
14.98%
Spread over hurdle
58.51%