6.451
Revenue€M
9.154
9.336
9.331
9.325
9.447
9.533
9.490
9.559
9.650
9.949
6.586
1.04%
0.81%
51
24.27
Revenue growth%
32.82
32.95
32.78
32.54
30.74
32.30
33.94
33.78
33.42
35.28
18.50
33.78
32.89
92
28.01
Gross margin%
0.52
0.40
0.40
2.50
3.93
6.51
7.80
8.42
10.06
12.31
12.48
8.42
5.22
23
25.38
Operating margin%
1.26
0.40
0.40
0.40
1.86
2.13
1.02
1.30
2.90
2.35
12.02
2.13
1.28
77
11.56
Net margin%
23.02
25.16
26.43
25.69
28.25
30.49
30.97
32.23
32.65
31.95
5.33
31.95
29.37
65
19.02
P/E ratio (avg)x
21.26
18.13
16.79
14.96
15.82
13.41
12.50
13.21
12.95
12.85
12.42
12.95
14.18
37
35.72
EV/EBITx
14.77
16.69
19.57
19.15
22.21
23.29
25.23
29.77
33.20
36.56
32.93
29.77
22.75
65
23.70
FCF yield (avg)%
30.39
29.61
27.57
25.92
28.11
27.97
29.79
31.34
29.36
27.86
29.22
29.36
28.73
66
7.29
FCF margin%
23.11
24.62
24.10
24.43
22.18
21.94
20.07
21.20
19.87
17.97
23.94
20.07
22.06
24
1.203
FCF / Net incomex
0.341
0.330
0.324
0.344
0.321
0.331
0.310
0.290
0.274
0.274
0.295
0.290
0.322
65
29.22
ROIC%
11.24
13.68
15.33
13.15
12.44
10.45
10.88
9.36
9.89
9.38
6.32
9.89
11.06
23
19.46
Return on equity%
20.27
18.92
20.98
22.84
24.17
26.33
25.28
25.30
27.49
29.31
20.79
26.33
24.73
86
17.44
Return on assets%
17.00
19.66
17.93
17.26
20.02
19.21
19.21
16.83
16.74
15.45
15.38
16.83
17.59
92
0.20
EPS€
0.28
0.28
0.30
0.30
0.31
0.33
0.35
0.39
0.43
0.40
0.21
5.62%
3.75%
—
11.03
EPS growth%
21.15
18.95
20.13
22.90
25.49
24.52
24.58
22.97
21.21
21.15
9.98
22.97
22.06
25
0.17
Bookvalue per sh€
0.20
0.21
0.22
0.24
0.24
0.24
0.23
0.26
0.29
0.33
0.09
6.71%
4.17%
—
0.17
FCF per share€
0.14
0.14
0.13
0.13
0.12
0.14
0.14
0.14
0.16
0.15
0.15
3.96%
0.97%
—
0.19
Dividend per sh€
0.53
0.51
0.56
0.55
0.54
0.60
0.58
0.64
0.75
0.75
0.22
7.01%
4.49%
—
14.85
Div yield (avg)%
17.35
18.22
18.23
19.13
21.26
23.59
20.89
22.48
20.90
19.10
20.92
20.90
20.01
45
6.04
Payout ratio%
19.07
16.32
16.27
13.97
13.54
12.69
15.46
15.28
13.46
11.47
20.00
13.46
14.62
82
12.74
Shares (diluted)M
10.86
10.39
10.79
11.76
11.09
10.30
10.75
11.48
11.33
11.08
12.60
(0.03%)
0.12%
10
15.83
Buyback yield%
28.65
28.46
31.34
33.11
34.76
32.98
34.22
31.27
29.29
29.68
25.64
31.27
31.31
29
1.417
D/E ratiox
0.935
0.974
1.055
1.083
1.094
1.185
1.234
1.327
1.409
1.417
1.420
1.327
1.140
7
6.967
Enterprise value€M
5.064
5.196
5.267
5.662
6.118
5.917
6.432
6.269
6.648
6.953
5.241
2.59%
3.33%
93
3.617
LT debt€M
4.699
4.565
5.017
5.496
6.197
6.864
7.561
7.553
8.194
8.178
4.863
5.70%
6.63%
86
Revenue
€9.949M
0.81%
1.00×
Cost of revenue
€4.966M
0.49%
0.97×
Operating expenses
€2.087M
0.84%
1.00×
Property and equipment
18.11%
Cash and investments
17.05%
Return on capital
214.15%
Spread over hurdle
205.47%