1.543
Revenue€M
1.733
1.755
1.791
1.849
1.857
1.888
1.877
1.939
1.938
1.965
1.704
1.14%
1.22%
30
8.30
Revenue growth%
1.27
1.38
1.81
0.48
1.46
0.40
0.40
3.06
1.93
3.48
11.79
1.93
1.42
33
27.27
Gross margin%
16.12
15.95
16.16
17.24
15.21
13.63
13.83
14.77
13.38
12.73
19.08
13.63
14.99
45
10.60
Operating margin%
31.67
34.59
35.38
35.78
35.28
34.32
34.82
34.34
33.52
34.63
22.03
34.34
34.61
85
24.00
Net margin%
8.01
7.87
8.91
7.14
9.85
7.77
6.47
4.78
1.82
2.00
19.77
4.78
7.45
68
7.179
P/E ratio (avg)x
31.61
35.29
38.60
38.01
38.75
40.94
43.43
47.18
49.09
48.12
14.56
47.18
39.85
88
28.90
EV/EBITx
6.141
5.839
5.885
6.029
6.024
6.024
6.386
6.792
6.175
6.218
16.84
6.218
6.085
32
16.08
FCF yield (avg)%
14.93
17.10
17.36
16.95
15.86
14.09
12.31
12.23
13.68
15.55
11.93
13.68
15.24
89
7.53
FCF margin%
3.40
5.53
5.71
7.08
7.88
7.07
6.13
4.78
3.61
6.27
21.19
6.13
5.92
53
1.299
FCF / Net incomex
1.368
1.541
1.724
1.758
1.723
1.796
1.686
1.727
1.610
1.580
1.559
1.686
1.705
65
24.33
ROIC%
27.77
30.45
29.41
32.39
34.00
31.99
34.43
32.33
29.54
26.85
7.69
31.99
31.22
55
23.03
Return on equity%
28.00
30.52
30.19
31.87
32.30
29.35
28.20
30.79
31.26
33.47
17.22
30.79
30.66
21
13.72
Return on assets%
19.27
22.19
20.61
22.88
21.15
24.08
21.66
24.40
25.94
25.68
11.52
24.40
22.54
71
0.21
EPS€
0.12
0.13
0.13
0.15
0.18
0.22
0.22
0.22
0.24
0.24
0.22
5.30%
7.97%
—
28.36
EPS growth%
12.91
12.75
13.26
14.88
12.82
14.13
13.22
15.32
15.15
15.67
10.35
15.15
13.69
48
0.05
Bookvalue per sh€
0.15
0.15
0.17
0.16
0.18
0.17
0.19
0.18
0.19
0.19
0.04
0.80%
3.09%
—
0.22
FCF per share€
0.16
0.15
0.13
0.12
0.12
0.11
0.11
0.12
0.13
0.13
0.12
2.94%
(1.10%)
—
0.18
Dividend per sh€
0.17
0.19
0.20
0.23
0.25
0.29
0.32
0.37
0.44
0.47
0.04
12.99%
10.52%
—
11.77
Div yield (avg)%
14.29
12.20
12.21
9.89
10.66
8.41
6.60
4.33
6.69
8.93
23.47
6.69
9.41
86
5.26
Payout ratio%
12.63
11.73
12.75
13.78
16.51
14.76
12.15
13.94
12.22
11.49
15.86
12.22
12.69
24
5.244
Shares (diluted)M
7.321
7.865
8.251
8.494
9.657
11.16
12.31
11.78
12.93
14.44
5.073
8.38%
7.77%
24
8.40
Buyback yield%
5.81
3.08
0.40
0.40
0.40
0.40
0.50
2.01
1.80
0.70
14.65
0.70
0.60
17
1.696
D/E ratiox
1.641
1.490
1.403
1.450
1.566
1.445
1.586
1.602
1.783
1.639
0.377
1.602
1.576
90
0.400
Enterprise value€M
1.125
1.219
1.400
1.509
1.752
1.745
1.659
1.965
2.319
2.244
0.707
5.08%
8.33%
67
0.122
LT debt€M
1.083
0.978
0.916
0.804
0.840
0.892
0.766
0.709
0.721
0.644
1.161
(5.18%)
(5.79%)
47
Revenue
€1.965M
1.22%
1.00×
Cost of revenue
€0.887M
1.31%
1.01×
Operating expenses
€0.473M
1.12%
0.99×
Property and equipment
18.31%
Goodwill & intangibles
18.02%
Cash and investments
16.16%
Spread over hurdle
12.25%