0.902
Revenue€M
1.481
1.496
1.499
1.512
1.551
1.611
1.665
1.732
1.811
1.879
0.947
3.92%
2.86%
59
16.45
Revenue growth%
13.19
10.26
10.06
11.14
12.05
12.69
15.21
15.47
18.44
19.56
11.07
15.47
12.94
36
9.34
Gross margin%
32.22
34.29
31.74
32.48
29.48
30.26
32.41
34.77
33.28
35.09
4.79
33.28
32.44
79
17.83
Operating margin%
2.25
0.45
0.40
0.40
1.14
0.72
0.40
0.49
0.62
0.40
14.76
0.49
0.47
35
28.60
Net margin%
12.91
13.66
13.45
15.41
17.72
18.31
15.54
13.34
14.45
15.38
10.15
15.38
14.91
59
24.01
P/E ratio (avg)x
51.55
54.19
54.81
55.04
60.24
67.44
79.40
77.76
93.31
103.0
9.892
79.40
63.84
39
7.118
EV/EBITx
18.86
18.18
18.56
21.45
20.88
19.98
22.62
21.04
21.80
24.56
16.48
21.80
20.96
12
10.96
FCF yield (avg)%
23.58
26.49
26.11
24.33
23.58
23.98
23.56
23.94
24.08
25.76
16.42
23.98
24.03
95
26.67
FCF margin%
7.34
9.03
11.93
13.74
12.21
11.93
9.98
7.88
6.15
6.30
5.34
7.88
9.51
85
1.697
FCF / Net incomex
0.754
0.666
0.603
0.566
0.546
0.491
0.424
0.460
0.464
0.416
0.352
0.460
0.518
35
21.20
ROIC%
15.67
14.12
16.12
15.19
18.14
15.79
14.94
14.09
12.21
9.73
14.88
14.09
15.06
43
25.44
Return on equity%
7.35
6.84
4.68
2.88
3.24
6.10
8.80
8.71
11.26
11.95
14.02
8.80
7.09
60
16.69
Return on assets%
9.23
9.69
7.47
10.00
7.37
9.19
6.30
4.24
1.28
0.40
12.09
4.24
7.42
48
3.59
EPS€
1.40
1.40
1.55
1.58
1.85
2.06
2.45
2.78
3.08
3.23
3.73
11.75%
8.34%
—
21.47
EPS growth%
11.54
10.40
8.96
8.53
11.43
9.43
6.49
7.20
8.34
8.45
13.37
8.34
8.75
39
1.51
Bookvalue per sh€
4.20
4.18
4.08
4.58
4.29
4.89
4.77
5.21
4.99
5.34
3.75
4.45%
3.05%
—
3.95
FCF per share€
3.72
3.79
4.27
4.05
4.26
4.38
4.38
4.16
4.52
5.06
2.20
3.53%
4.29%
—
1.31
Dividend per sh€
2.52
2.37
2.37
2.60
2.95
3.13
3.53
3.85
4.22
4.47
3.24
8.69%
7.02%
—
26.01
Div yield (avg)%
23.88
24.63
24.95
25.38
27.94
26.62
24.70
25.92
25.54
24.64
20.68
25.54
25.17
64
10.61
Payout ratio%
4.72
2.44
0.40
3.01
5.11
6.16
7.08
5.93
8.18
8.96
7.93
7.08
5.52
57
0.222
Shares (diluted)M
0.298
0.311
0.349
0.345
0.375
0.408
0.456
0.475
0.556
0.664
0.214
12.09%
8.59%
56
23.48
Buyback yield%
16.66
16.53
14.37
16.03
15.30
14.69
14.19
12.05
14.17
16.32
9.09
14.19
14.99
10
0.423
D/E ratiox
1.299
1.453
1.381
1.567
1.683
1.799
1.928
1.924
1.829
1.866
0.427
1.866
1.741
20
0.759
Enterprise value€M
1.475
1.435
1.515
1.493
1.674
1.772
1.680
1.593
1.688
1.817
1.273
1.65%
1.82%
74
0.192
LT debt€M
0.511
0.462
0.400
0.348
0.369
0.392
0.408
0.355
0.336
0.347
1.355
(1.21%)
(5.26%)
77
Revenue
€1.879M
2.86%
1.00×
Cost of revenue
€1.108M
2.63%
0.98×
Operating expenses
€0.391M
3.24%
1.04×
Goodwill & intangibles
18.34%
Property and equipment
16.22%
Spread over hurdle
28.68%