1.439
Revenue€M
1.313
1.309
1.289
1.274
1.298
1.329
1.321
1.298
1.285
1.300
1.503
0.03%
0.01%
66
6.67
Revenue growth%
21.10
21.41
22.46
20.57
20.62
20.93
19.82
17.35
15.34
13.61
9.24
17.35
20.60
6
26.37
Gross margin%
29.82
32.20
29.25
30.90
28.21
28.88
26.43
27.89
27.48
26.96
11.95
27.48
28.54
21
6.45
Operating margin%
7.02
8.80
8.46
7.31
7.89
10.68
13.61
11.46
10.89
13.03
16.70
11.46
9.74
14
14.32
Net margin%
11.05
12.96
14.79
16.64
17.49
18.98
19.56
19.91
22.26
24.57
20.93
19.91
18.24
47
27.28
P/E ratio (avg)x
35.75
38.89
36.31
39.15
37.70
37.22
34.22
31.17
28.95
30.29
13.69
31.17
36.03
27
21.14
EV/EBITx
39.08
45.06
52.04
54.13
54.92
53.98
62.24
64.47
75.89
76.82
6.745
64.47
54.52
76
21.91
FCF yield (avg)%
18.96
20.85
20.19
21.73
19.61
20.82
21.82
19.08
18.16
20.55
28.18
20.55
20.37
25
22.08
FCF margin%
10.84
12.73
14.30
14.87
14.47
16.13
17.50
17.59
18.86
17.96
9.56
17.59
15.50
64
0.336
FCF / Net incomex
0.318
0.336
0.342
0.367
0.322
0.351
0.326
0.283
0.314
0.314
0.371
0.314
0.324
49
6.71
ROIC%
35.50
34.64
35.12
36.94
38.93
37.14
37.00
35.73
37.55
35.09
14.63
37.00
36.33
6
9.62
Return on equity%
14.91
13.53
16.05
13.80
12.70
12.98
11.12
13.17
12.88
15.21
6.51
12.98
13.35
33
2.28
Return on assets%
15.70
18.65
20.58
17.62
18.52
15.67
13.29
11.68
8.93
8.22
27.42
11.68
15.69
42
0.02
EPS€
0.09
0.09
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.10
0.02
1.27%
0.68%
—
23.59
EPS growth%
27.09
25.19
27.11
25.93
25.15
25.28
25.35
24.04
26.53
26.08
21.50
25.35
25.64
79
0.03
Bookvalue per sh€
0.05
0.05
0.06
0.06
0.08
0.09
0.10
0.12
0.13
0.15
0.05
14.04%
12.22%
—
0.06
FCF per share€
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
(5.30%)
(4.82%)
—
0.08
Dividend per sh€
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.08
0.10
1.36%
1.40%
—
11.24
Div yield (avg)%
16.42
16.28
14.26
15.69
13.20
15.17
14.26
16.55
15.43
13.34
4.51
15.17
15.30
84
8.21
Payout ratio%
27.84
28.00
30.61
29.86
27.15
26.83
29.44
27.47
25.98
25.50
4.43
26.83
27.65
89
5.757
Shares (diluted)M
7.293
6.697
6.541
6.789
7.259
7.416
6.697
6.016
6.722
7.005
5.812
(0.71%)
(0.02%)
25
18.73
Buyback yield%
1.83
3.40
0.55
0.82
2.96
5.25
6.60
9.23
7.80
4.84
29.51
6.60
4.12
10
0.461
D/E ratiox
0.121
0.123
0.111
0.098
0.098
0.093
0.081
0.084
0.085
0.084
1.235
0.084
0.095
20
0.684
Enterprise value€M
0.935
0.909
0.850
0.809
0.861
0.833
0.813
0.885
0.926
0.886
0.350
0.58%
(1.47%)
58
0.662
LT debt€M
1.055
1.080
1.057
0.931
0.990
0.956
0.889
0.791
0.783
0.826
0.739
(3.54%)
(2.51%)
78
Revenue
€1.300M
0.01%
1.00×
Cost of revenue
€0.859M
0.11%
1.01×
Operating expenses
€0.306M
0.11%
1.01×
Property and equipment
18.66%
Goodwill & intangibles
18.10%
Spread over hurdle
43.71%