0.509
Revenue€M
2.337
2.393
2.353
2.315
2.272
2.297
2.267
2.284
2.303
2.327
0.566
0.48%
0.09%
71
5.33
Revenue growth%
0.40
0.40
1.52
3.97
2.68
1.27
1.11
2.67
3.92
5.64
10.37
2.67
2.09
37
17.81
Gross margin%
2.93
3.43
6.11
5.43
3.02
3.93
6.51
3.84
3.88
1.31
16.80
3.88
3.86
63
28.47
Operating margin%
28.06
25.56
25.76
28.29
30.33
28.11
27.06
27.97
29.87
30.98
15.00
28.11
28.09
45
3.03
Net margin%
10.14
8.92
7.36
4.42
5.71
5.56
6.55
8.41
6.16
7.62
21.64
6.55
6.95
93
29.71
P/E ratio (avg)x
12.33
13.38
12.34
11.02
10.39
10.80
11.60
10.12
10.30
10.95
6.367
10.80
10.99
55
7.391
EV/EBITx
16.15
17.96
16.61
15.29
15.09
13.44
12.02
12.24
12.21
11.58
16.66
12.21
14.26
59
14.90
FCF yield (avg)%
30.07
29.38
31.31
29.67
28.25
27.85
28.31
27.10
26.13
26.26
29.12
27.10
28.28
39
19.44
FCF margin%
17.89
15.45
18.01
18.11
18.89
17.23
18.46
21.32
21.45
23.01
19.97
21.32
18.29
56
1.102
FCF / Net incomex
0.789
0.768
0.803
0.705
0.605
0.631
0.637
0.666
0.649
0.617
0.198
0.637
0.657
56
15.26
ROIC%
10.97
11.42
9.79
9.41
9.04
6.28
5.83
5.39
5.28
6.42
11.92
5.83
7.73
80
18.92
Return on equity%
18.89
21.45
21.83
21.97
22.22
24.09
21.21
20.81
20.82
20.80
8.75
20.82
21.33
33
26.04
Return on assets%
20.30
17.47
14.61
13.80
16.13
17.29
16.17
16.02
13.04
11.99
18.99
16.02
16.07
58
0.13
EPS€
0.18
0.17
0.18
0.20
0.23
0.25
0.24
0.27
0.29
0.31
0.14
6.04%
7.17%
—
6.24
EPS growth%
15.32
14.99
17.44
20.11
18.41
15.84
18.63
19.68
20.42
19.23
21.89
19.23
18.52
56
0.11
Bookvalue per sh€
0.25
0.29
0.33
0.35
0.40
0.44
0.46
0.54
0.64
0.69
0.02
11.49%
12.55%
—
0.06
FCF per share€
0.19
0.21
0.21
0.24
0.27
0.26
0.25
0.26
0.25
0.30
0.03
1.61%
5.52%
—
0.17
Dividend per sh€
0.22
0.23
0.26
0.29
0.31
0.35
0.38
0.41
0.43
0.49
0.09
9.59%
9.91%
—
13.94
Div yield (avg)%
30.75
30.10
27.50
29.28
29.81
26.86
28.64
27.71
29.29
27.79
29.96
27.79
28.96
26
5.17
Payout ratio%
27.11
26.61
23.88
21.47
21.49
23.60
25.79
25.28
28.03
30.14
21.85
25.79
25.54
80
8.338
Shares (diluted)M
12.97
15.37
18.49
18.04
19.20
19.40
23.54
24.15
27.93
28.91
8.566
8.53%
8.44%
53
29.03
Buyback yield%
18.61
18.88
16.16
17.41
16.56
19.18
17.64
19.50
19.55
21.66
11.43
19.50
18.75
64
0.724
D/E ratiox
1.034
0.957
0.902
0.972
1.052
1.174
1.214
1.221
1.407
1.327
0.118
1.221
1.113
94
0.236
Enterprise value€M
0.868
0.931
1.092
1.271
1.418
1.396
1.551
1.675
1.707
1.941
1.737
6.48%
9.84%
48
0.207
LT debt€M
0.789
0.798
0.865
0.791
0.741
0.696
0.663
0.727
0.732
0.832
0.660
2.36%
0.07%
53
Revenue
€2.327M
0.09%
1.00×
Cost of revenue
€1.227M
0.58%
1.05×
Operating expenses
€0.452M
(0.52%)
0.94×
Property and equipment
16.03%
Spread over hurdle
75.79%