0.940
Revenue€M
0.852
0.935
1.018
1.072
1.135
1.246
1.351
1.434
1.526
1.617
1.048
7.35%
7.47%
91
17.51
Revenue growth%
15.83
13.67
13.60
11.63
11.09
13.73
11.64
10.20
10.54
11.39
18.30
11.39
11.64
81
4.55
Gross margin%
5.04
3.39
3.71
3.27
1.12
1.93
4.57
7.50
7.11
6.68
17.04
6.68
4.14
64
3.34
Operating margin%
6.20
6.28
5.29
7.35
9.53
7.77
9.79
9.13
8.79
6.62
24.07
8.79
7.56
68
29.50
Net margin%
23.62
25.56
23.64
23.44
21.97
21.49
18.69
16.07
15.65
13.48
17.83
16.07
21.73
47
12.73
P/E ratio (avg)x
34.41
39.27
45.05
43.76
49.86
54.23
62.61
62.04
70.52
84.24
30.18
62.61
52.04
25
13.55
EV/EBITx
14.59
13.75
12.55
10.90
10.27
11.09
10.92
11.92
11.76
12.27
21.39
11.76
11.84
69
15.35
FCF yield (avg)%
20.18
18.63
17.00
15.04
14.19
13.61
14.11
16.99
15.74
13.83
23.94
14.11
15.39
72
12.87
FCF margin%
0.40
1.72
0.88
3.20
5.39
5.45
7.04
5.53
2.90
4.47
10.92
5.45
3.84
95
1.003
FCF / Net incomex
0.929
0.833
0.824
0.730
0.691
0.629
0.642
0.613
0.668
0.664
1.614
0.642
0.680
25
2.56
ROIC%
18.97
18.07
15.85
18.30
19.24
20.38
20.72
23.14
25.34
26.46
2.84
23.14
19.81
57
24.60
Return on equity%
33.11
32.07
31.11
30.21
33.14
30.20
32.46
31.07
33.15
32.07
24.94
32.07
32.07
54
4.77
Return on assets%
22.18
25.01
23.99
22.41
24.16
23.46
21.49
20.14
20.06
22.79
11.29
21.49
22.60
40
0.09
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.10
(1.40%)
(2.86%)
—
5.21
EPS growth%
8.85
9.76
10.43
13.19
13.94
13.55
13.75
13.58
14.64
17.20
10.91
13.75
13.57
27
0.14
Bookvalue per sh€
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.11
0.12
0.12
0.14
2.01%
4.05%
—
0.11
FCF per share€
0.09
0.09
0.10
0.11
0.11
0.11
0.11
0.13
0.14
0.15
0.03
5.81%
6.28%
—
0.16
Dividend per sh€
0.24
0.28
0.29
0.34
0.38
0.40
0.39
0.40
0.45
0.48
0.07
4.95%
7.67%
—
19.44
Div yield (avg)%
4.95
6.03
5.29
3.29
2.42
2.94
5.17
7.93
8.51
6.01
11.23
6.01
5.23
27
6.26
Payout ratio%
16.68
19.39
20.36
20.41
19.73
19.95
19.37
21.27
20.59
23.21
10.66
20.59
20.16
54
6.001
Shares (diluted)M
4.657
4.534
4.264
4.198
4.392
4.377
4.211
4.374
4.553
4.458
5.938
0.30%
(0.88%)
58
25.19
Buyback yield%
25.44
27.39
29.23
29.20
28.99
31.58
30.99
30.39
32.32
30.68
26.58
30.99
29.81
35
1.040
D/E ratiox
2.457
2.820
3.318
3.510
3.722
3.779
4.532
4.829
4.926
5.938
0.227
4.829
3.750
57
0.394
Enterprise value€M
1.799
1.704
1.605
1.693
1.860
1.846
1.900
1.997
2.021
1.982
1.343
1.28%
1.21%
83
0.295
LT debt€M
1.590
1.461
1.425
1.205
1.166
1.017
0.924
0.968
1.044
0.906
1.760
(4.92%)
(6.62%)
22
Revenue
€1.617M
7.47%
1.00×
Cost of revenue
€0.792M
7.70%
1.02×
Operating expenses
€0.374M
7.15%
0.97×
Spread over hurdle
(3.66%)