0.686
Revenue€M
1.410
1.431
1.454
1.471
1.491
1.532
1.611
1.682
1.706
1.724
0.741
2.94%
2.51%
11
22.85
Revenue growth%
20.05
22.11
24.59
23.88
22.83
25.59
28.17
27.53
29.29
26.34
11.24
27.53
25.09
44
27.67
Gross margin%
28.17
28.44
28.45
26.41
27.52
26.80
24.95
25.37
22.96
20.74
29.62
24.95
26.60
45
2.92
Operating margin%
13.77
14.82
15.39
16.59
14.51
16.98
15.60
15.89
13.10
10.14
13.41
15.60
15.11
45
15.44
Net margin%
8.89
6.71
8.42
9.28
11.70
12.57
13.40
12.08
12.05
13.45
8.15
12.57
11.87
78
21.51
P/E ratio (avg)x
31.10
31.67
37.08
37.13
36.63
37.47
43.63
46.94
50.17
54.88
11.21
46.94
37.30
13
36.08
EV/EBITx
35.59
35.10
33.23
32.96
32.41
33.28
37.30
39.01
40.52
41.73
25.94
39.01
35.34
19
14.68
FCF yield (avg)%
16.14
15.16
16.18
14.11
11.43
9.97
7.62
5.52
8.27
8.15
8.64
8.15
10.70
27
11.98
FCF margin%
9.73
10.06
10.69
13.34
12.66
15.30
12.57
11.24
12.73
14.89
3.08
12.73
12.62
12
1.478
FCF / Net incomex
0.378
0.373
0.384
0.357
0.366
0.350
0.359
0.351
0.327
0.352
0.856
0.351
0.358
54
5.84
ROIC%
21.35
21.87
24.25
24.04
22.87
22.33
20.18
17.46
17.13
15.36
22.41
17.46
21.61
76
12.38
Return on equity%
22.43
21.60
23.02
20.98
21.92
21.28
18.92
21.53
21.36
20.17
11.01
21.28
21.44
64
2.12
Return on assets%
0.59
2.26
5.02
2.04
0.40
1.65
0.40
0.40
1.44
1.25
6.32
1.25
1.34
22
0.11
EPS€
0.24
0.28
0.33
0.39
0.40
0.46
0.47
0.56
0.67
0.74
0.12
13.28%
12.51%
—
20.37
EPS growth%
9.07
7.94
7.07
4.92
2.11
2.52
4.01
1.94
4.00
5.10
28.93
4.00
4.47
57
0.41
Bookvalue per sh€
0.19
0.19
0.19
0.19
0.19
0.19
0.19
0.19
0.19
0.18
0.10
(0.26%)
(0.76%)
—
0.19
FCF per share€
0.11
0.10
0.09
0.09
0.09
0.10
0.08
0.08
0.09
0.09
0.10
0.48%
(1.68%)
—
0.37
Dividend per sh€
0.51
0.59
0.59
0.57
0.62
0.71
0.77
0.78
0.86
0.92
0.18
8.29%
6.15%
—
12.47
Div yield (avg)%
3.21
3.12
3.96
3.21
4.80
6.48
4.03
1.87
3.61
1.94
10.25
3.61
3.41
6
21.91
Payout ratio%
6.69
9.62
11.60
9.95
11.07
12.55
14.77
17.23
18.99
19.53
3.24
17.23
12.08
84
3.426
Shares (diluted)M
3.151
3.104
2.856
2.879
3.202
2.985
2.801
2.507
2.747
2.978
3.317
(1.44%)
(0.06%)
41
23.71
Buyback yield%
15.12
17.19
15.94
16.26
15.61
16.13
16.42
16.31
14.88
17.75
26.34
16.31
16.19
77
1.559
D/E ratiox
1.277
1.402
1.435
1.605
1.820
1.757
1.947
2.240
2.479
2.501
0.518
2.240
1.789
39
0.741
Enterprise value€M
0.327
0.334
0.381
0.370
0.367
0.355
0.381
0.441
0.487
0.573
0.326
9.29%
7.36%
71
0.276
LT debt€M
1.538
1.781
1.797
2.038
2.371
2.509
2.688
2.997
2.955
2.836
0.304
3.65%
7.18%
72
Revenue
€1.724M
2.51%
1.00×
Cost of revenue
€0.795M
2.72%
1.02×
Operating expenses
€0.335M
1.79%
0.93×
Property and equipment
15.74%
Spread over hurdle
20.38%