0.228
Revenue€M
1.219
1.254
1.324
1.385
1.411
1.476
1.532
1.615
1.680
1.711
0.251
3.93%
4.03%
36
13.31
Revenue growth%
15.61
16.18
17.44
19.97
22.42
22.99
25.19
27.14
26.94
25.14
21.49
25.19
22.70
82
13.58
Gross margin%
23.77
23.02
24.95
23.84
26.18
26.13
27.42
26.59
24.59
24.98
21.99
26.13
24.97
44
27.07
Operating margin%
7.72
6.84
8.02
6.61
6.79
3.96
6.46
7.14
9.35
9.61
7.35
7.14
6.99
89
9.03
Net margin%
11.98
9.55
8.56
7.53
7.59
5.13
4.56
1.74
1.58
0.40
28.21
1.74
6.33
19
31.56
P/E ratio (avg)x
22.94
19.94
21.16
18.96
20.32
21.12
18.66
18.93
18.60
16.15
33.84
18.66
19.45
53
23.79
EV/EBITx
16.21
18.16
17.61
20.11
19.41
20.03
20.59
23.47
26.58
28.18
25.78
23.47
20.07
24
26.24
FCF yield (avg)%
30.30
27.92
25.53
23.47
26.13
27.43
29.78
30.76
31.29
33.74
9.58
30.76
28.85
21
11.29
FCF margin%
9.71
11.73
12.65
10.85
13.10
14.95
14.20
15.43
17.88
15.10
8.87
15.10
13.65
87
1.002
FCF / Net incomex
0.155
0.172
0.167
0.168
0.175
0.182
0.213
0.220
0.234
0.266
1.677
0.220
0.179
39
22.21
ROIC%
25.67
28.10
26.96
28.48
31.04
33.53
34.67
36.15
38.59
41.25
5.78
36.15
32.29
5
6.38
Return on equity%
27.37
28.56
25.76
25.35
24.43
24.92
27.34
26.26
24.65
23.20
21.95
24.92
25.55
56
15.04
Return on assets%
26.22
26.03
25.00
25.72
27.71
29.06
29.31
29.18
31.47
33.27
12.32
29.31
28.39
39
0.42
EPS€
0.15
0.16
0.15
0.16
0.15
0.16
0.18
0.17
0.19
0.20
0.44
6.74%
3.78%
—
22.59
EPS growth%
2.76
5.10
5.22
2.52
3.42
2.42
0.40
0.40
0.40
0.40
15.75
0.40
2.47
50
0.09
Bookvalue per sh€
0.33
0.35
0.32
0.33
0.36
0.33
0.34
0.34
0.33
0.28
0.32
(4.59%)
(0.76%)
—
0.24
FCF per share€
0.47
0.46
0.46
0.45
0.52
0.61
0.68
0.74
0.80
0.81
0.23
9.44%
7.46%
—
0.41
Dividend per sh€
0.19
0.18
0.19
0.19
0.18
0.20
0.18
0.18
0.18
0.20
0.20
1.73%
1.12%
—
6.91
Div yield (avg)%
8.81
8.70
7.65
10.04
12.45
14.41
16.31
18.84
18.47
19.08
29.41
18.47
13.43
60
22.66
Payout ratio%
1.95
1.10
2.13
3.74
2.33
0.40
0.40
0.84
2.64
5.42
16.09
0.84
2.04
35
2.530
Shares (diluted)M
2.137
2.187
2.107
1.898
1.870
1.894
2.004
1.828
1.993
1.988
2.500
1.23%
(1.46%)
71
19.87
Buyback yield%
9.34
11.58
12.72
12.11
13.72
14.31
15.29
16.75
19.70
20.16
14.23
16.75
14.01
41
0.838
D/E ratiox
1.335
1.447
1.573
1.629
1.776
1.955
2.094
1.929
1.867
2.086
1.620
1.955
1.821
28
1.277
Enterprise value€M
2.522
2.629
3.007
3.062
3.088
3.528
3.970
4.283
4.144
4.403
1.846
7.36%
7.14%
50
1.290
LT debt€M
0.429
0.409
0.442
0.410
0.357
0.365
0.373
0.395
0.400
0.380
0.123
1.28%
(1.16%)
49
Revenue
€1.711M
4.03%
1.00×
Cost of revenue
€1.125M
4.15%
1.01×
Operating expenses
€0.219M
4.47%
1.04×
Property and equipment
18.55%
Cash and investments
18.53%
Spread over hurdle
(0.28%)