0.587
Revenue€M
0.516
0.557
0.593
0.641
0.672
0.720
0.783
0.823
0.879
0.948
0.645
7.13%
7.18%
17
27.12
Revenue growth%
31.31
28.41
26.94
24.83
23.06
23.33
22.44
19.86
18.55
17.58
20.49
19.86
23.20
93
8.30
Gross margin%
0.63
0.40
2.37
3.37
5.88
8.18
7.39
5.83
8.19
7.19
20.80
7.39
5.85
19
27.04
Operating margin%
29.35
29.11
32.07
30.13
30.91
29.31
29.54
31.50
33.92
31.43
14.82
31.43
30.52
50
8.72
Net margin%
29.02
31.06
29.28
31.47
34.27
32.63
34.78
33.82
32.19
30.82
13.77
32.63
31.83
42
17.63
P/E ratio (avg)x
36.16
40.54
43.02
44.17
52.29
57.66
68.23
80.59
95.94
95.93
36.24
80.59
54.98
82
21.22
EV/EBITx
57.21
68.78
78.25
94.39
111.2
108.5
128.5
125.6
133.0
138.8
10.54
128.5
109.8
11
14.34
FCF yield (avg)%
18.70
20.29
19.64
21.10
19.54
21.24
21.66
21.54
23.52
22.53
11.68
21.66
21.17
32
17.91
FCF margin%
26.17
25.22
24.41
22.46
24.55
23.87
23.23
23.94
22.10
22.59
13.02
23.23
23.91
90
1.009
FCF / Net incomex
0.336
0.393
0.388
0.410
0.479
0.568
0.586
0.705
0.727
0.860
0.131
0.705
0.523
68
23.31
ROIC%
27.33
24.34
26.73
25.56
24.24
24.52
22.84
24.07
24.09
23.14
11.62
24.07
24.29
20
27.50
Return on equity%
27.04
26.91
29.59
29.71
31.07
28.11
28.76
29.72
31.33
32.90
4.56
29.72
29.65
52
12.05
Return on assets%
11.04
11.92
12.85
9.95
12.68
11.12
8.66
11.04
8.62
10.15
29.11
10.15
11.04
57
0.06
EPS€
0.12
0.11
0.12
0.12
0.13
0.12
0.13
0.14
0.15
0.17
0.07
6.06%
5.11%
—
11.83
EPS growth%
5.95
8.38
7.30
9.96
9.39
9.12
6.63
6.32
5.65
6.26
23.32
6.32
6.96
81
0.14
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.22
7.61%
3.83%
—
0.10
FCF per share€
0.17
0.19
0.20
0.21
0.21
0.23
0.25
0.29
0.32
0.30
0.13
7.25%
6.43%
—
0.14
Dividend per sh€
0.24
0.22
0.23
0.23
0.26
0.26
0.25
0.22
0.25
0.26
0.13
(0.14%)
1.14%
—
17.28
Div yield (avg)%
13.63
11.55
13.54
13.77
14.93
16.56
19.37
18.13
19.61
20.12
16.89
19.37
15.75
48
11.08
Payout ratio%
8.27
7.32
10.32
12.04
13.86
13.65
13.11
14.09
15.65
13.39
9.80
13.65
13.25
69
2.110
Shares (diluted)M
2.566
2.444
2.470
2.486
2.299
2.583
2.934
3.325
3.138
3.250
2.042
7.17%
3.14%
11
7.95
Buyback yield%
19.98
21.09
21.99
20.35
22.59
24.35
25.30
26.69
27.81
24.99
18.72
25.30
23.47
22
1.738
D/E ratiox
0.921
1.041
0.983
1.034
0.934
1.007
0.913
0.910
0.836
0.767
1.167
0.910
0.928
66
0.767
Enterprise value€M
0.670
0.725
0.655
0.645
0.684
0.700
0.662
0.716
0.738
0.706
0.054
0.64%
1.71%
30
0.221
LT debt€M
1.070
1.035
1.190
1.189
1.313
1.451
1.532
1.441
1.500
1.744
0.415
5.84%
6.48%
88
Revenue
€0.948M
7.18%
1.00×
Cost of revenue
€0.502M
7.37%
1.02×
Operating expenses
€0.145M
6.50%
0.94×
Goodwill & intangibles
18.71%
Property and equipment
15.19%