1.772
Revenue€M
1.524
1.659
1.771
1.908
2.003
2.126
2.215
2.357
2.470
2.648
1.894
5.74%
6.29%
68
9.97
Revenue growth%
9.67
12.20
12.14
12.26
12.86
14.22
11.46
9.59
7.76
10.76
4.06
10.76
11.80
35
23.85
Gross margin%
15.71
17.55
14.91
12.52
12.46
13.40
14.25
12.55
14.27
12.53
21.25
13.40
13.82
62
11.61
Operating margin%
18.88
21.11
20.48
20.17
22.26
23.94
24.69
23.90
24.31
24.80
13.80
24.31
23.08
25
25.59
Net margin%
9.04
8.14
10.70
12.36
13.77
15.28
13.12
11.93
10.90
10.26
27.71
11.93
11.41
46
35.03
P/E ratio (avg)x
36.35
32.87
32.80
31.09
31.03
29.36
27.71
25.15
26.37
29.86
19.47
27.71
30.45
35
23.16
EV/EBITx
36.94
44.04
47.07
55.26
66.62
68.38
73.43
87.05
104.5
123.5
13.69
87.05
67.50
23
5.57
FCF yield (avg)%
21.27
23.62
24.99
27.67
27.53
26.25
24.30
26.69
26.61
24.50
26.83
26.25
25.62
20
14.61
FCF margin%
0.40
2.85
1.06
2.12
1.09
1.44
1.48
0.40
0.40
3.18
2.13
1.44
1.26
17
1.415
FCF / Net incomex
1.312
1.471
1.542
1.553
1.421
1.343
1.290
1.280
1.310
1.253
0.217
1.290
1.328
21
3.48
ROIC%
12.83
11.52
10.49
11.31
10.51
8.16
8.99
7.66
8.39
11.09
9.38
8.39
10.50
6
16.59
Return on equity%
18.64
15.98
18.16
17.73
18.94
20.46
20.80
20.55
23.12
23.08
7.40
20.80
19.70
91
26.50
Return on assets%
6.76
9.05
8.90
7.38
6.33
3.36
4.99
7.87
5.27
7.79
29.81
5.27
7.07
13
0.44
EPS€
0.38
0.40
0.44
0.48
0.56
0.57
0.54
0.62
0.64
0.62
0.46
2.24%
6.55%
—
21.38
EPS growth%
27.93
28.00
28.11
29.25
32.10
33.04
34.67
35.76
36.33
37.99
24.07
35.76
32.57
68
0.36
Bookvalue per sh€
0.32
0.33
0.32
0.34
0.39
0.41
0.38
0.39
0.38
0.41
0.19
1.23%
2.39%
—
0.14
FCF per share€
0.43
0.38
0.37
0.34
0.38
0.36
0.38
0.35
0.30
0.29
0.11
(5.11%)
(3.20%)
—
0.55
Dividend per sh€
0.24
0.27
0.29
0.29
0.33
0.32
0.36
0.39
0.42
0.40
0.11
4.09%
4.30%
—
11.96
Div yield (avg)%
16.17
16.44
15.20
14.33
14.80
13.89
14.69
13.63
11.15
13.81
27.93
13.81
14.51
9
6.37
Payout ratio%
13.67
15.92
16.15
16.84
18.67
16.62
14.35
13.04
12.87
10.98
2.28
13.04
15.13
27
4.775
Shares (diluted)M
8.924
9.657
10.24
12.19
12.92
12.80
14.07
16.25
16.94
17.76
4.683
6.57%
8.86%
77
24.86
Buyback yield%
12.06
12.19
11.96
14.53
15.11
17.38
18.95
15.98
16.74
18.65
17.36
17.38
15.54
30
0.253
D/E ratiox
0.549
0.628
0.625
0.642
0.664
0.800
0.896
0.976
1.043
1.064
0.858
0.976
0.732
65
2.469
Enterprise value€M
0.524
0.494
0.441
0.428
0.416
0.389
0.353
0.387
0.380
0.391
2.578
(1.23%)
(3.24%)
84
1.175
LT debt€M
2.719
2.921
3.390
3.514
4.228
4.521
4.763
4.948
5.914
6.110
1.584
7.64%
8.50%
76
Revenue
€2.648M
6.29%
1.00×
Cost of revenue
€1.853M
6.31%
1.00×
Operating expenses
€0.286M
7.74%
1.14×
Property and equipment
20.03%
Goodwill & intangibles
19.05%