0.468
Revenue€M
4.765
4.746
4.798
4.793
4.824
4.853
4.812
4.817
4.969
5.122
0.498
1.21%
0.66%
86
25.03
Revenue growth%
9.75
10.08
11.55
12.47
12.32
13.74
11.58
14.50
13.21
13.02
16.26
13.21
12.39
19
25.62
Gross margin%
20.00
17.09
19.08
16.31
13.56
13.12
13.35
12.51
9.83
12.55
25.13
12.55
13.46
85
3.59
Operating margin%
22.61
25.47
23.02
23.85
23.92
24.95
23.02
25.07
27.77
30.17
25.31
25.07
24.44
95
26.67
Net margin%
0.40
0.55
3.39
5.00
2.95
2.35
3.71
4.45
2.40
2.37
16.33
2.40
2.68
73
32.13
P/E ratio (avg)x
18.07
16.57
14.16
14.66
13.66
13.55
11.63
10.59
10.93
11.42
25.21
11.42
13.61
59
16.71
EV/EBITx
20.67
22.63
26.25
28.98
28.88
31.84
37.02
38.73
37.15
37.34
33.17
37.15
30.41
87
12.66
FCF yield (avg)%
10.81
12.10
10.76
13.33
15.81
18.21
18.27
20.42
18.58
19.30
4.39
18.58
17.01
16
13.62
FCF margin%
9.69
12.24
9.61
12.27
11.83
10.63
11.01
11.41
8.84
9.39
4.39
10.63
10.82
33
0.266
FCF / Net incomex
0.410
0.384
0.387
0.364
0.383
0.435
0.426
0.476
0.532
0.587
1.738
0.476
0.418
22
21.30
ROIC%
6.24
5.33
4.73
3.46
1.92
0.40
0.40
0.49
2.43
3.68
22.56
0.49
2.95
61
17.58
Return on equity%
21.12
20.58
19.76
22.10
23.18
22.79
20.44
17.72
19.59
21.80
23.07
20.44
20.85
55
22.51
Return on assets%
22.56
25.49
25.74
27.14
24.35
22.60
22.38
22.81
25.02
26.27
3.19
22.81
24.69
37
0.22
EPS€
0.22
0.23
0.21
0.21
0.22
0.20
0.20
0.22
0.23
0.20
0.23
(1.59%)
(0.48%)
—
29.34
EPS growth%
16.06
14.78
14.60
12.38
12.11
10.56
12.25
14.75
15.01
16.56
5.93
14.75
14.68
82
0.19
Bookvalue per sh€
0.28
0.29
0.28
0.29
0.31
0.28
0.28
0.27
0.23
0.22
0.21
(6.84%)
(2.05%)
—
0.08
FCF per share€
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.25
4.23%
0.59%
—
0.05
Dividend per sh€
0.26
0.27
0.30
0.30
0.33
0.34
0.39
0.42
0.42
0.50
0.33
8.27%
8.22%
—
19.64
Div yield (avg)%
27.59
28.83
26.73
24.33
23.10
23.94
24.33
25.30
27.79
25.38
10.56
25.30
25.34
15
8.19
Payout ratio%
18.33
21.06
18.48
21.43
20.96
20.72
19.60
19.86
20.61
23.42
21.00
20.61
20.67
57
9.014
Shares (diluted)M
18.78
22.02
22.00
24.62
26.68
30.08
30.38
33.59
40.01
41.10
9.133
9.03%
8.84%
16
3.94
Buyback yield%
2.54
0.40
1.32
0.40
2.18
2.35
1.25
0.40
1.23
0.40
14.02
1.23
1.24
31
0.176
D/E ratiox
0.574
0.597
0.558
0.520
0.501
0.515
0.481
0.433
0.402
0.391
1.677
0.433
0.508
19
4.568
Enterprise value€M
6.739
6.928
7.374
7.519
7.213
7.085
7.166
8.343
9.178
9.491
3.916
5.64%
4.88%
10
0.890
LT debt€M
3.958
4.088
3.817
4.001
4.315
3.804
3.491
3.658
3.341
2.966
1.699
(7.22%)
(2.82%)
27
Revenue
€5.122M
0.66%
1.00×
Cost of revenue
€3.454M
0.69%
1.00×
Operating expenses
€0.793M
1.01%
1.04×
Cash and investments
16.42%
Spread over hurdle
16.18%