1.692
Revenue€M
2.080
2.195
2.415
2.599
2.755
3.041
3.295
3.566
3.878
4.115
1.870
8.36%
7.83%
89
19.34
Revenue growth%
0.40
3.30
3.51
3.78
3.66
1.70
3.59
4.07
5.28
6.05
15.04
4.07
3.63
95
23.04
Gross margin%
29.85
30.09
29.69
27.85
25.84
24.48
25.14
26.34
23.46
21.92
26.52
24.48
26.09
94
2.18
Operating margin%
14.65
13.70
11.73
14.58
11.97
11.84
12.95
14.86
13.30
14.78
16.11
13.30
13.50
50
5.75
Net margin%
7.91
7.40
9.23
10.91
13.64
13.29
13.65
16.33
15.58
16.42
18.37
15.58
13.46
5
27.53
P/E ratio (avg)x
31.27
31.52
29.25
30.10
31.35
32.22
30.34
27.82
28.86
28.06
23.64
28.86
30.22
86
23.05
EV/EBITx
6.986
7.063
7.699
7.907
8.835
9.994
11.36
13.07
14.12
14.19
36.42
13.07
9.415
39
4.45
FCF yield (avg)%
25.53
28.05
25.27
27.69
28.40
29.22
30.47
28.19
26.86
28.85
6.74
28.85
28.12
17
28.82
FCF margin%
26.66
28.05
25.49
22.50
21.57
23.37
23.94
23.42
21.52
23.79
11.11
23.42
23.60
37
0.525
FCF / Net incomex
1.039
0.948
0.924
0.870
0.837
0.888
0.844
0.889
0.842
0.866
0.176
0.866
0.879
94
12.77
ROIC%
15.52
14.99
13.05
11.07
12.70
11.20
8.75
8.79
9.39
11.69
4.18
9.39
11.44
82
9.54
Return on equity%
1.78
1.06
2.49
0.93
3.43
2.69
1.42
0.40
0.40
1.43
7.21
1.42
1.42
87
11.15
Return on assets%
3.39
1.73
0.40
0.40
1.26
3.91
4.32
2.68
1.14
3.30
11.18
3.30
2.20
64
0.24
EPS€
0.37
0.38
0.37
0.45
0.53
0.54
0.62
0.71
0.81
0.90
0.25
11.19%
9.82%
—
17.89
EPS growth%
13.16
13.54
13.93
16.03
14.00
15.62
17.91
19.66
22.24
20.18
27.60
19.66
15.82
54
0.19
Bookvalue per sh€
0.44
0.48
0.47
0.48
0.46
0.50
0.46
0.44
0.41
0.39
0.36
(3.34%)
(0.42%)
—
0.53
FCF per share€
0.50
0.55
0.61
0.63
0.69
0.64
0.69
0.70
0.77
0.87
0.34
4.69%
6.45%
—
0.53
Dividend per sh€
0.19
0.20
0.21
0.20
0.23
0.28
0.32
0.36
0.37
0.36
0.12
9.33%
8.91%
—
5.17
Div yield (avg)%
23.16
22.28
21.47
21.15
20.85
20.36
21.86
21.92
24.14
25.52
9.33
21.92
21.89
35
27.83
Payout ratio%
32.85
32.75
33.03
31.67
33.35
36.21
36.97
37.77
35.45
33.91
24.57
36.21
33.63
8
3.882
Shares (diluted)M
6.400
7.272
7.776
8.080
8.205
9.561
10.90
12.46
12.12
13.86
3.860
11.06%
9.87%
80
16.99
Buyback yield%
26.64
26.72
27.35
27.96
26.31
25.14
24.02
23.20
25.25
22.76
3.01
24.02
25.78
31
0.313
D/E ratiox
0.267
0.288
0.275
0.255
0.251
0.256
0.227
0.204
0.195
0.185
1.657
0.204
0.253
77
0.269
Enterprise value€M
1.797
2.113
2.391
2.482
2.638
3.046
3.145
3.144
3.594
4.260
2.041
10.06%
10.92%
10
4.849
LT debt€M
1.564
1.649
1.563
1.335
1.304
1.288
1.381
1.404
1.297
1.143
2.097
(2.61%)
(3.07%)
33
Revenue
€4.115M
7.83%
1.00×
Cost of revenue
€2.304M
7.84%
1.00×
Operating expenses
€0.462M
8.16%
1.03×
Property and equipment
16.15%