0.311
Revenue€M
1.294
1.372
1.479
1.593
1.689
1.760
1.897
2.016
2.131
0.331
0.331
5.99%
6.15%
49
4.13
Revenue growth%
28.14
26.97
26.52
26.83
29.20
26.77
29.66
31.02
29.78
24.30
8.41
29.66
27.56
87
7.31
Gross margin%
20.04
17.92
17.10
15.43
16.14
16.48
18.08
16.72
13.99
23.86
13.93
16.48
16.91
48
23.70
Operating margin%
14.13
14.82
16.86
15.39
13.68
12.43
11.98
14.58
12.80
26.42
4.22
12.80
14.15
5
14.40
Net margin%
12.25
13.88
16.00
15.06
15.09
12.70
12.28
11.23
9.54
2.78
20.09
12.28
13.29
83
23.10
P/E ratio (avg)x
33.07
36.57
39.44
34.62
35.23
30.79
30.54
28.78
26.09
17.50
21.70
30.54
33.60
67
24.79
EV/EBITx
23.17
24.15
22.50
21.42
20.18
17.75
17.88
17.63
15.99
25.48
17.39
17.75
20.80
33
27.36
FCF yield (avg)%
9.34
7.69
6.90
6.91
9.53
10.94
9.65
12.18
12.71
3.27
8.60
10.94
9.44
41
13.43
FCF margin%
3.99
6.51
8.36
6.81
4.68
6.46
5.22
4.36
5.12
25.51
6.15
5.12
5.17
16
0.320
FCF / Net incomex
1.300
1.442
1.574
1.761
1.960
1.862
2.189
2.283
2.530
0.588
1.001
2.189
1.811
93
11.30
ROIC%
7.72
5.50
3.52
1.92
0.40
0.98
0.76
3.22
6.18
17.98
22.57
0.98
3.37
76
25.89
Return on equity%
12.70
12.29
10.57
8.71
10.14
9.70
12.63
13.60
13.78
26.85
29.46
12.63
12.46
43
15.48
Return on assets%
33.57
34.48
32.12
33.05
33.17
32.61
31.28
33.70
34.47
22.89
25.33
33.17
33.11
38
0.07
EPS€
0.16
0.16
0.17
0.19
0.23
0.23
0.22
0.22
0.25
0.08
0.09
4.90%
6.69%
—
5.72
EPS growth%
0.40
0.40
0.41
3.34
4.53
6.17
5.00
4.19
4.49
24.53
6.24
4.53
3.77
14
0.13
Bookvalue per sh€
0.05
0.06
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.09
0.12
5.97%
3.69%
—
0.03
FCF per share€
0.17
0.17
0.19
0.19
0.20
0.22
0.25
0.28
0.33
0.08
0.04
11.90%
9.97%
—
0.04
Dividend per sh€
0.13
0.15
0.16
0.18
0.19
0.22
0.25
0.29
0.29
0.07
0.11
9.60%
10.05%
—
14.80
Div yield (avg)%
26.05
23.44
23.01
21.02
22.72
22.21
23.73
25.57
27.40
9.47
13.65
23.73
23.59
16
27.56
Payout ratio%
21.47
22.34
24.65
22.08
20.88
21.46
21.61
23.82
21.65
19.62
8.62
21.61
21.63
81
12.06
Shares (diluted)M
10.62
9.806
9.432
9.473
9.258
8.810
8.841
9.461
9.189
11.96
11.84
(0.61%)
(1.42%)
86
24.63
Buyback yield%
13.62
16.04
18.04
20.62
21.35
19.56
21.96
24.93
27.00
11.31
14.50
21.96
20.09
48
0.433
D/E ratiox
0.415
0.397
0.368
0.342
0.325
0.306
0.344
0.342
0.338
1.731
0.363
0.338
0.343
76
0.343
Enterprise value€M
1.103
1.122
1.144
1.246
1.304
1.326
1.400
1.450
1.395
1.041
0.196
2.28%
3.55%
20
1.904
LT debt€M
2.293
2.251
2.445
2.588
2.488
2.387
2.492
2.807
3.185
2.197
2.549
4.24%
3.83%
8
Revenue
€2.131M
6.15%
1.00×
Cost of revenue
€1.492M
6.15%
1.00×
Operating expenses
€0.435M
5.52%
0.94×
Cash and investments
17.20%
Spread over hurdle
27.43%