5.273
Revenue€M
8.015
8.302
8.721
8.952
9.212
9.667
10.11
10.27
10.90
11.53
5.685
4.59%
3.97%
58
17.75
Revenue growth%
24.75
24.92
24.72
21.93
20.82
20.31
18.85
18.26
19.93
17.53
15.27
18.85
20.57
41
12.33
Gross margin%
3.21
2.48
2.42
4.34
4.31
3.05
2.83
3.10
4.03
3.09
28.63
3.09
3.09
43
21.41
Operating margin%
16.69
16.66
19.12
16.31
15.12
15.22
14.44
15.79
15.20
13.16
28.37
15.20
15.50
78
19.04
Net margin%
20.59
19.66
20.90
18.96
17.08
16.64
14.85
16.66
13.78
11.77
8.27
14.85
16.87
14
25.75
P/E ratio (avg)x
15.56
14.37
13.32
13.24
12.69
13.26
12.16
12.27
13.36
13.42
37.34
13.26
13.29
79
7.849
EV/EBITx
33.13
38.01
44.42
50.86
52.89
56.47
59.90
68.88
72.35
85.29
21.03
68.88
54.68
64
6.12
FCF yield (avg)%
17.42
19.83
21.03
22.79
22.62
20.16
21.88
22.04
19.81
18.03
10.97
20.16
20.60
81
24.68
FCF margin%
3.31
0.63
0.40
2.22
5.14
5.03
6.54
3.79
0.95
2.82
8.60
3.79
3.07
21
0.933
FCF / Net incomex
0.186
0.177
0.188
0.203
0.221
0.243
0.230
0.249
0.265
0.255
0.536
0.249
0.225
64
6.12
ROIC%
27.23
26.07
26.16
24.16
23.19
25.76
27.92
29.41
29.55
26.98
3.88
27.92
26.57
68
22.66
Return on equity%
22.24
19.97
20.46
18.79
16.26
14.22
11.48
10.98
13.62
10.80
16.01
11.48
15.24
82
9.47
Return on assets%
14.45
12.51
11.43
9.99
12.65
13.08
15.13
13.98
14.26
11.81
28.34
13.98
12.86
70
0.26
EPS€
0.38
0.34
0.31
0.31
0.33
0.35
0.30
0.27
0.27
0.29
0.28
(2.18%)
(3.88%)
—
23.67
EPS growth%
8.08
6.62
5.37
3.60
1.89
0.40
3.02
4.24
2.74
5.71
5.92
3.02
3.92
66
0.26
Bookvalue per sh€
0.80
0.87
0.86
1.00
1.02
1.09
1.16
1.19
1.39
1.47
0.45
7.61%
8.21%
—
0.65
FCF per share€
1.01
1.13
1.13
1.18
1.21
1.16
1.32
1.48
1.58
1.51
0.52
4.45%
4.81%
—
0.74
Dividend per sh€
0.29
0.30
0.35
0.37
0.41
0.42
0.44
0.51
0.59
0.63
0.22
8.77%
9.14%
—
4.24
Div yield (avg)%
11.68
12.48
12.96
12.80
14.64
13.67
12.48
12.20
13.67
10.75
10.98
12.48
12.64
20
20.66
Payout ratio%
30.37
32.43
31.13
31.14
28.59
29.40
27.35
29.25
26.39
27.28
14.89
27.35
29.32
20
8.006
Shares (diluted)M
8.727
8.856
8.650
8.769
9.756
9.533
8.940
9.866
9.288
9.859
7.840
0.21%
0.66%
91
27.23
Buyback yield%
16.87
18.68
19.47
19.25
20.83
22.71
22.73
23.41
20.61
21.52
26.52
22.71
20.72
78
0.179
D/E ratiox
1.541
1.541
1.584
1.558
1.812
1.781
1.749
1.910
1.823
2.062
1.783
1.823
1.765
53
6.944
Enterprise value€M
0.848
0.768
0.666
0.633
0.548
0.588
0.603
0.561
0.569
0.596
10.72
1.69%
(4.11%)
29
3.164
LT debt€M
3.082
3.641
3.953
4.554
5.302
6.004
6.633
7.609
7.834
7.964
8.689
8.48%
10.91%
8
Revenue
€11.53M
3.97%
1.00×
Cost of revenue
€7.232M
4.13%
1.01×
Operating expenses
€2.113M
4.03%
1.01×
Goodwill & intangibles
19.53%
Property and equipment
18.02%
Spread over hurdle
14.68%