1.567
Revenue€M
5.266
5.387
5.590
5.693
5.744
6.022
6.260
6.629
6.955
7.051
1.665
4.19%
3.28%
63
3.95
Revenue growth%
8.50
5.90
7.16
6.59
5.69
6.17
5.28
2.85
0.40
3.15
24.58
3.15
5.80
15
21.64
Gross margin%
11.21
13.52
12.26
14.21
14.04
12.55
9.63
9.21
11.11
10.29
26.20
10.29
11.74
41
10.12
Operating margin%
26.09
26.35
23.76
20.97
21.32
18.67
20.66
18.40
19.05
19.79
14.83
19.05
20.82
76
7.46
Net margin%
21.75
20.67
23.11
21.66
18.77
21.03
23.77
24.59
25.99
24.53
16.13
24.53
22.43
64
12.05
P/E ratio (avg)x
18.37
18.89
19.78
20.38
20.85
22.39
23.71
24.03
22.23
22.98
18.94
22.98
21.54
84
17.83
EV/EBITx
17.12
18.54
21.55
23.07
25.79
27.97
31.94
32.80
37.36
41.90
14.99
32.80
26.88
28
29.91
FCF yield (avg)%
5.13
6.61
4.68
6.57
6.88
4.27
5.08
5.69
5.48
2.54
6.80
5.08
5.31
28
23.36
FCF margin%
16.90
17.19
14.97
12.33
13.75
12.95
13.55
12.20
14.89
15.65
10.06
13.55
14.32
64
0.966
FCF / Net incomex
0.416
0.407
0.445
0.450
0.480
0.449
0.433
0.435
0.477
0.507
1.017
0.449
0.447
27
26.44
ROIC%
7.09
4.40
4.32
6.20
5.72
5.16
3.98
5.60
2.61
0.80
29.96
3.98
4.78
69
16.87
Return on equity%
5.94
4.34
5.79
6.47
7.63
5.98
4.03
3.89
3.06
4.18
12.43
4.03
5.06
69
19.40
Return on assets%
28.42
31.31
29.92
31.80
34.22
34.12
35.82
36.36
36.06
35.23
28.36
35.82
34.17
56
0.02
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.28%)
(2.26%)
—
16.97
EPS growth%
27.44
29.20
30.60
30.37
30.88
29.44
26.49
27.04
29.85
27.41
23.41
27.41
29.32
90
0.03
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.02
9.49%
6.68%
—
0.01
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.02
8.91%
6.03%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(3.36%)
1.11%
—
23.19
Div yield (avg)%
20.46
17.90
19.23
20.69
21.94
24.49
23.91
24.52
26.89
26.29
4.43
24.52
22.93
50
8.48
Payout ratio%
21.85
23.50
21.40
23.23
25.20
27.77
29.15
31.33
32.31
30.84
16.88
30.84
26.48
78
90.13
Shares (diluted)M
75.88
70.48
61.48
61.31
61.40
61.46
59.14
60.95
64.74
67.50
86.93
1.91%
(1.29%)
63
12.65
Buyback yield%
19.69
20.09
18.28
15.72
16.50
16.70
16.98
17.01
15.71
14.02
6.95
16.70
16.84
90
0.839
D/E ratiox
0.188
0.186
0.198
0.201
0.187
0.186
0.168
0.150
0.161
0.176
1.645
0.168
0.186
79
2.769
Enterprise value€M
1.973
2.186
2.022
2.215
2.319
2.341
2.442
2.386
2.696
2.916
5.499
4.68%
4.67%
64
2.476
LT debt€M
5.049
5.089
5.203
5.016
5.282
5.905
5.691
5.730
5.440
4.901
3.274
(1.49%)
0.30%
13
Revenue
€7.051M
3.28%
1.00×
Cost of revenue
€2.960M
3.05%
0.98×
Operating expenses
€1.827M
3.62%
1.03×
Cash and investments
20.13%
Property and equipment
15.74%
Return on capital
116.67%
Spread over hurdle
107.73%