2.169
Revenue€M
1.569
1.640
1.651
1.717
1.778
1.827
1.917
1.945
1.978
1.991
2.287
2.29%
2.52%
83
24.66
Revenue growth%
9.55
11.78
12.28
13.54
13.62
15.34
12.57
11.89
9.75
9.37
29.53
11.89
12.09
62
17.71
Gross margin%
12.85
11.68
11.11
9.30
6.32
9.21
10.43
8.13
10.04
11.81
24.59
10.04
10.24
83
10.37
Operating margin%
12.59
11.16
8.76
6.38
7.89
8.88
6.96
9.11
7.89
9.68
7.76
8.88
8.82
43
24.75
Net margin%
24.38
25.11
25.00
24.19
21.51
23.66
22.87
23.88
23.13
22.11
10.25
23.13
23.77
35
10.54
P/E ratio (avg)x
9.001
9.145
8.729
9.232
9.702
9.524
8.130
7.229
6.305
6.344
13.71
7.229
8.865
16
33.70
EV/EBITx
21.94
21.49
21.64
23.29
25.25
24.20
26.28
29.28
34.35
34.24
27.18
29.28
24.72
52
13.83
FCF yield (avg)%
9.25
10.52
10.19
8.03
5.56
7.33
9.09
6.09
6.61
5.54
28.46
6.61
7.68
49
21.63
FCF margin%
6.42
4.25
6.50
7.69
6.15
6.79
7.73
5.42
3.01
5.58
24.83
5.58
6.28
87
0.389
FCF / Net incomex
0.275
0.332
0.376
0.394
0.464
0.455
0.515
0.590
0.687
0.801
0.574
0.590
0.459
84
25.74
ROIC%
9.84
10.53
10.67
12.00
14.00
15.86
17.03
18.17
15.68
13.03
21.80
15.86
13.52
17
18.87
Return on equity%
0.40
0.72
3.71
1.84
2.24
1.51
0.43
3.28
4.70
6.63
24.77
3.28
2.04
77
10.33
Return on assets%
20.18
21.08
23.35
20.75
23.31
21.52
19.66
20.72
21.80
19.47
29.44
20.72
20.91
26
0.23
EPS€
0.18
0.21
0.25
0.27
0.32
0.33
0.37
0.43
0.43
0.49
0.24
8.95%
10.09%
—
12.92
EPS growth%
1.53
0.40
0.64
0.80
2.64
0.40
0.40
1.82
3.40
4.23
24.08
1.82
1.17
72
0.31
Bookvalue per sh€
0.13
0.14
0.15
0.16
0.17
0.18
0.16
0.18
0.18
0.17
0.20
0.02%
2.09%
—
0.30
FCF per share€
0.23
0.23
0.26
0.26
0.31
0.37
0.39
0.46
0.50
0.56
0.16
12.34%
9.49%
—
0.33
Dividend per sh€
0.31
0.34
0.31
0.30
0.32
0.35
0.39
0.38
0.38
0.37
0.12
2.90%
2.80%
—
14.39
Div yield (avg)%
2.74
4.34
3.59
1.98
4.83
2.17
3.44
4.75
1.98
0.56
14.94
2.17
3.09
19
23.18
Payout ratio%
15.43
16.07
14.87
12.97
15.83
18.33
17.30
14.92
15.87
15.82
16.56
15.87
15.83
62
3.463
Shares (diluted)M
2.633
2.624
2.690
2.466
2.126
2.023
1.713
1.553
1.585
1.515
3.437
(6.55%)
(6.71%)
17
19.59
Buyback yield%
2.92
4.75
5.22
6.71
7.48
5.14
7.17
9.42
11.89
14.82
10.80
9.42
6.94
87
1.204
D/E ratiox
1.131
1.150
1.280
1.157
1.171
1.180
1.171
1.221
1.305
1.299
1.506
1.221
1.175
74
1.247
Enterprise value€M
1.218
1.331
1.468
1.613
1.822
1.979
2.099
2.026
1.933
1.925
1.928
1.11%
4.52%
86
0.171
LT debt€M
0.466
0.475
0.513
0.503
0.514
0.462
0.499
0.548
0.603
0.537
1.763
0.90%
0.27%
17
Revenue
€1.991M
2.52%
1.00×
Cost of revenue
€1.334M
2.59%
1.01×
Operating expenses
€0.372M
2.50%
1.00×
Property and equipment
17.81%
Goodwill & intangibles
17.71%
Spread over hurdle
(4.20%)