0.490
Revenue€M
0.988
1.004
1.030
1.095
1.124
1.142
1.198
1.253
1.307
1.379
0.542
4.17%
4.01%
45
4.19
Revenue growth%
22.31
25.05
27.80
24.80
24.21
23.86
25.05
23.30
26.14
23.77
17.17
23.86
24.51
59
19.76
Gross margin%
6.14
5.06
4.08
2.09
4.46
3.64
6.58
4.84
1.93
4.39
3.43
4.39
4.42
15
25.02
Operating margin%
9.82
11.44
13.71
12.77
10.63
13.49
15.25
15.18
14.34
13.71
4.07
14.34
13.60
51
12.32
Net margin%
23.84
23.83
24.51
25.89
26.19
25.61
26.14
24.56
22.56
20.14
27.28
24.56
24.53
54
30.25
P/E ratio (avg)x
27.46
32.77
34.45
35.58
37.25
38.88
40.56
47.48
51.05
59.80
34.70
47.48
38.06
27
20.48
EV/EBITx
18.28
16.86
14.99
14.40
14.14
14.34
14.00
13.06
13.56
14.21
37.76
14.00
14.27
43
4.85
FCF yield (avg)%
18.36
15.97
17.12
14.52
16.56
16.71
18.40
16.82
18.11
18.49
13.06
18.11
16.97
38
17.83
FCF margin%
27.69
26.25
27.80
27.47
29.18
26.54
27.85
26.67
23.68
22.58
11.09
26.54
27.07
7
1.550
FCF / Net incomex
1.953
2.016
2.257
2.384
2.438
2.298
2.639
2.794
2.973
3.234
1.443
2.794
2.411
66
15.30
ROIC%
2.86
1.35
0.40
0.40
2.81
4.23
5.77
3.15
1.43
0.86
22.48
3.15
2.12
15
13.61
Return on equity%
15.20
15.05
15.53
15.95
16.85
18.66
19.39
21.87
23.08
25.90
17.84
21.87
17.75
32
17.44
Return on assets%
20.67
21.75
24.14
27.01
28.05
29.73
31.66
34.25
34.40
35.06
15.39
34.25
28.89
94
0.22
EPS€
0.19
0.21
0.21
0.21
0.22
0.24
0.24
0.24
0.27
0.27
0.24
4.16%
2.76%
—
2.89
EPS growth%
10.87
9.30
10.15
8.63
9.54
12.05
10.56
7.94
10.59
12.29
15.22
10.59
10.36
79
0.08
Bookvalue per sh€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.14
(4.62%)
(4.28%)
—
0.09
FCF per share€
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.11
0.13
0.13
0.20
6.29%
5.14%
—
0.09
Dividend per sh€
0.20
0.19
0.21
0.22
0.22
0.22
0.23
0.23
0.24
0.24
0.05
1.95%
2.13%
—
4.98
Div yield (avg)%
4.32
5.22
7.09
5.17
3.28
3.40
3.40
1.94
0.40
0.40
24.80
1.94
3.40
60
11.11
Payout ratio%
27.89
26.11
28.82
25.83
28.76
27.22
30.03
27.41
26.83
29.43
10.05
27.41
27.65
83
4.046
Shares (diluted)M
3.041
3.247
2.900
3.047
2.983
2.745
3.015
2.915
2.791
2.575
3.865
(2.90%)
(2.46%)
11
16.57
Buyback yield%
22.21
23.05
22.05
23.00
23.49
24.36
26.27
24.39
27.33
27.81
16.23
26.27
23.93
9
0.754
D/E ratiox
0.972
0.930
0.943
1.011
1.026
1.105
1.079
1.130
1.219
1.253
0.323
1.130
1.053
78
0.557
Enterprise value€M
1.653
1.709
2.019
2.220
2.591
3.081
3.625
3.595
4.262
5.063
1.596
14.33%
11.70%
95
0.642
LT debt€M
0.387
0.449
0.496
0.471
0.488
0.492
0.549
0.545
0.564
0.629
1.596
5.21%
5.96%
55
Revenue
€1.379M
4.01%
1.00×
Cost of revenue
€0.801M
4.34%
1.03×
Operating expenses
€0.310M
3.83%
0.98×
Cash and investments
16.02%
Goodwill & intangibles
15.92%
Spread over hurdle
(1.48%)