0.415
Revenue€M
4.964
5.062
5.305
5.467
5.787
5.927
6.181
6.516
6.634
6.776
0.463
3.20%
3.65%
13
2.07
Revenue growth%
18.57
19.17
18.31
19.82
20.58
21.20
18.69
16.15
14.67
16.16
19.10
16.16
18.63
86
29.00
Gross margin%
21.99
21.74
22.01
23.59
24.06
24.23
21.71
22.88
25.42
26.81
19.83
24.23
23.23
9
13.74
Operating margin%
6.18
5.66
7.98
9.91
12.46
12.56
13.59
14.09
14.93
13.40
10.56
13.59
12.51
47
21.13
Net margin%
19.29
20.64
22.82
20.96
19.94
22.13
21.58
20.53
21.09
21.44
11.46
21.44
21.02
48
18.51
P/E ratio (avg)x
67.67
72.50
77.56
86.67
92.93
110.4
114.0
131.1
135.9
150.4
12.81
131.1
101.7
79
18.90
EV/EBITx
13.42
13.25
14.63
15.37
17.35
20.92
21.38
24.94
29.03
31.49
9.798
24.94
19.14
39
27.19
FCF yield (avg)%
25.55
27.82
28.73
29.89
27.10
29.54
30.82
27.89
26.90
25.23
29.29
27.89
27.85
49
17.37
FCF margin%
5.58
2.62
5.04
3.91
5.25
6.39
8.72
7.12
5.66
7.13
24.85
7.12
5.62
20
0.735
FCF / Net incomex
1.579
1.505
1.741
1.782
2.003
1.986
2.025
1.907
1.992
2.013
1.369
1.992
1.947
68
21.36
ROIC%
2.94
1.46
3.55
0.96
2.69
1.34
0.40
3.05
1.82
0.40
24.87
1.34
1.64
77
11.60
Return on equity%
9.16
10.46
8.31
5.65
3.01
3.86
6.09
6.80
8.83
6.82
10.37
6.80
6.81
82
10.85
Return on assets%
11.00
11.37
11.20
12.56
10.09
11.68
13.61
10.66
7.75
9.92
26.94
10.66
11.10
74
0.15
EPS€
0.13
0.11
0.12
0.13
0.14
0.15
0.14
0.14
0.14
0.16
0.16
1.63%
1.14%
—
23.21
EPS growth%
30.14
29.82
29.40
31.89
33.71
32.10
34.14
32.07
29.46
30.07
22.49
32.07
31.02
83
0.17
Bookvalue per sh€
0.18
0.18
0.18
0.16
0.17
0.17
0.19
0.19
0.18
0.19
0.12
3.10%
0.83%
—
0.11
FCF per share€
0.13
0.14
0.13
0.11
0.11
0.10
0.10
0.11
0.11
0.12
0.09
2.27%
(0.26%)
—
0.15
Dividend per sh€
0.16
0.16
0.17
0.17
0.19
0.19
0.22
0.24
0.26
0.29
0.09
8.84%
8.01%
—
16.31
Div yield (avg)%
25.77
25.46
27.58
25.70
27.18
29.55
29.67
32.23
33.94
33.84
5.76
32.23
28.56
19
4.16
Payout ratio%
7.91
7.97
8.39
9.81
9.07
8.94
11.85
12.37
10.51
10.11
29.61
10.51
9.44
88
14.80
Shares (diluted)M
16.87
17.18
16.03
17.40
16.68
16.19
17.31
19.08
18.38
17.66
15.35
1.15%
1.45%
16
10.00
Buyback yield%
24.04
26.90
26.11
28.38
27.93
24.94
23.76
23.27
25.52
25.43
9.30
24.94
25.47
37
1.500
D/E ratiox
0.740
0.820
0.900
0.888
0.834
0.952
1.024
1.043
1.038
1.055
0.976
1.038
0.926
89
2.840
Enterprise value€M
0.927
0.962
0.866
0.777
0.713
0.739
0.663
0.716
0.744
0.638
2.840
(2.20%)
(3.25%)
8
3.411
LT debt€M
7.012
7.153
7.026
6.690
6.996
6.801
6.700
7.302
7.427
8.476
5.200
3.91%
3.25%
36
Revenue
€6.776M
3.65%
1.00×
Cost of revenue
€3.247M
4.05%
1.04×
Operating expenses
€1.540M
3.34%
0.97×
Spread over hurdle
63.32%