9.536
Revenue€M
10.49
10.87
11.27
11.61
11.92
12.57
13.24
13.70
14.53
15.08
9.923
4.81%
3.95%
36
14.42
Revenue growth%
8.10
10.71
12.78
15.59
16.08
17.68
19.77
19.14
20.93
18.25
26.53
19.14
16.88
44
6.27
Gross margin%
25.30
27.75
25.37
26.38
24.27
21.53
19.77
19.76
19.33
18.08
21.51
19.76
22.90
55
28.32
Operating margin%
21.18
23.33
21.48
19.26
21.47
19.08
18.48
16.09
18.96
17.85
17.94
18.48
19.17
54
21.77
Net margin%
28.64
28.04
30.42
33.12
33.41
35.87
38.30
36.94
39.72
37.79
23.30
37.79
34.64
29
9.730
P/E ratio (avg)x
32.76
37.55
36.13
41.32
39.14
36.36
37.41
35.42
37.58
35.90
36.09
36.36
36.89
80
36.40
EV/EBITx
17.65
18.10
19.16
20.57
20.44
20.67
22.99
23.78
21.41
20.51
18.03
21.41
20.54
78
27.38
FCF yield (avg)%
22.32
21.04
18.61
16.85
18.19
19.73
21.66
19.13
16.40
15.47
23.33
19.13
18.87
39
11.26
FCF margin%
35.69
36.50
39.01
40.88
40.25
41.81
41.91
40.09
38.81
38.57
13.41
40.09
39.55
82
0.362
FCF / Net incomex
1.224
1.367
1.422
1.527
1.592
1.560
1.610
1.710
1.739
1.804
1.589
1.710
1.576
27
26.25
ROIC%
19.44
18.10
20.05
21.44
21.39
18.44
21.24
20.60
19.68
17.37
14.03
19.68
19.86
32
3.51
Return on equity%
33.85
36.26
37.63
40.56
37.77
35.55
35.36
36.41
39.30
37.08
4.74
36.41
36.75
48
23.51
Return on assets%
24.79
25.98
24.23
21.54
21.31
22.89
22.53
21.76
20.80
19.72
2.10
21.76
22.14
41
0.03
EPS€
0.06
0.06
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.03
(0.78%)
(2.27%)
—
10.25
EPS growth%
14.59
17.25
20.05
20.48
21.01
22.43
23.23
23.20
24.46
25.36
2.31
23.23
21.72
65
0.12
Bookvalue per sh€
0.10
0.10
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.08
0.16
(3.26%)
(2.43%)
—
0.06
FCF per share€
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.06
0.07
0.07
0.16
2.22%
0.96%
—
0.10
Dividend per sh€
0.19
0.17
0.16
0.14
0.13
0.12
0.13
0.13
0.14
0.15
0.11
1.96%
(2.21%)
—
19.36
Div yield (avg)%
17.63
18.33
18.66
19.06
17.19
15.53
15.07
15.76
18.68
21.33
14.30
15.76
17.98
70
19.34
Payout ratio%
15.55
16.62
18.23
19.58
19.90
22.78
23.58
24.28
23.65
25.46
28.58
23.65
21.34
6
53.41
Shares (diluted)M
93.68
109.1
129.1
144.2
147.6
175.6
202.2
240.8
253.6
251.1
54.88
11.21%
11.02%
76
15.64
Buyback yield%
12.32
14.34
14.46
15.48
16.52
14.74
14.25
14.35
14.20
16.82
28.23
14.35
14.40
94
1.064
D/E ratiox
0.228
0.259
0.295
0.330
0.341
0.377
0.419
0.423
0.473
0.490
1.622
0.423
0.359
18
9.428
Enterprise value€M
12.68
12.13
12.45
10.93
11.14
10.31
9.090
7.941
8.249
8.766
6.622
(4.69%)
(4.25%)
28
1.736
LT debt€M
11.06
11.68
13.46
15.84
15.34
15.52
15.43
17.53
17.23
16.74
2.516
1.75%
5.53%
75
Revenue
€15.08M
3.95%
1.00×
Cost of revenue
€8.197M
4.24%
1.03×
Operating expenses
€3.187M
3.80%
0.99×
Property and equipment
19.98%
Cash and investments
19.40%
Spread over hurdle
46.59%