1.600
Revenue€M
1.366
1.350
1.365
1.357
1.364
1.362
1.376
1.406
1.409
1.400
1.727
0.52%
0.13%
22
18.39
Revenue growth%
28.90
26.85
29.65
31.50
31.15
30.94
28.66
30.46
29.61
30.91
12.10
30.46
30.05
93
14.42
Gross margin%
0.88
0.40
2.82
1.80
4.54
7.53
5.09
2.52
2.51
5.14
7.66
5.09
2.67
35
11.12
Operating margin%
19.32
17.23
18.73
16.16
13.83
11.74
14.04
11.78
11.28
9.01
29.75
11.74
13.94
47
25.80
Net margin%
26.05
27.68
26.03
26.12
24.93
23.51
24.09
22.26
21.93
20.13
12.95
22.26
24.51
95
13.70
P/E ratio (avg)x
29.84
29.64
31.26
34.31
36.85
39.20
44.70
45.98
49.11
50.49
24.46
45.98
38.02
71
17.84
EV/EBITx
27.98
32.37
31.80
34.23
38.36
36.49
40.67
44.51
43.59
49.25
17.60
43.59
37.42
88
7.76
FCF yield (avg)%
3.18
5.12
3.17
1.51
0.40
0.40
0.40
1.81
1.58
0.50
24.81
0.50
1.55
33
15.42
FCF margin%
17.72
19.67
21.63
19.34
20.85
18.25
16.17
17.23
14.93
12.62
14.77
16.17
17.98
49
0.724
FCF / Net incomex
2.312
2.267
2.258
2.562
2.666
2.800
3.287
3.253
3.340
4.005
0.833
3.287
2.733
66
27.52
ROIC%
11.64
11.46
9.56
7.42
7.60
8.59
10.23
11.40
13.07
10.90
27.37
10.90
10.57
70
16.77
Return on equity%
10.79
10.76
10.47
9.33
6.49
9.32
7.01
8.93
7.99
6.64
13.55
7.99
9.13
72
18.91
Return on assets%
14.96
16.66
19.20
17.58
16.46
18.95
19.15
20.19
21.75
21.31
14.86
20.19
19.05
41
0.08
EPS€
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.14
0.15
0.14
0.08
7.72%
5.10%
—
28.78
EPS growth%
12.81
13.41
14.81
12.99
13.12
16.02
17.23
14.65
13.60
16.55
21.87
16.02
14.12
89
0.09
Bookvalue per sh€
0.10
0.10
0.11
0.12
0.14
0.14
0.14
0.14
0.16
0.18
0.04
5.29%
5.48%
—
0.05
FCF per share€
0.11
0.10
0.10
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.03
1.90%
(0.96%)
—
0.04
Dividend per sh€
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.10
(3.47%)
(4.99%)
—
12.41
Div yield (avg)%
5.85
5.20
5.55
6.81
4.23
5.86
5.61
5.94
5.67
4.25
20.26
5.67
5.64
15
7.99
Payout ratio%
13.13
11.89
10.57
9.04
8.89
8.12
5.32
4.28
6.32
4.39
26.86
5.32
8.51
24
5.507
Shares (diluted)M
5.138
4.711
4.466
4.185
4.098
4.106
4.030
4.308
3.819
3.932
5.491
(0.83%)
(2.94%)
73
12.50
Buyback yield%
17.08
16.66
17.07
16.00
13.23
13.56
13.68
13.11
13.69
10.78
27.43
13.56
13.69
83
0.587
D/E ratiox
1.021
0.901
0.787
0.844
0.752
0.670
0.614
0.564
0.576
0.539
0.902
0.576
0.711
86
1.046
Enterprise value€M
0.936
0.893
0.832
0.797
0.880
1.003
0.975
1.032
1.116
1.102
0.205
4.60%
1.96%
69
0.144
LT debt€M
1.285
1.248
1.220
1.274
1.196
1.244
1.379
1.525
1.663
1.846
1.014
9.06%
4.72%
76
Revenue
€1.400M
0.13%
1.00×
Cost of revenue
€0.814M
0.41%
1.03×
Operating expenses
€0.286M
(0.24%)
0.96×
Property and equipment
16.43%
Spread over hurdle
12.08%