0.080
Revenue€M
0.584
0.606
0.613
0.619
0.616
0.624
0.630
0.633
0.646
0.669
0.086
1.66%
1.76%
54
21.27
Revenue growth%
7.11
7.58
8.38
10.23
11.74
12.89
12.37
13.81
14.40
16.67
20.43
13.81
12.06
57
4.56
Gross margin%
4.35
4.94
6.61
6.50
9.26
7.37
5.32
7.80
7.01
9.60
5.50
7.37
6.81
21
2.57
Operating margin%
4.12
4.45
3.85
1.88
0.40
2.31
3.30
2.12
0.40
0.40
4.02
2.12
2.22
91
24.18
Net margin%
32.92
34.54
32.17
31.91
31.92
31.98
30.85
31.89
32.63
33.48
5.50
31.98
32.08
76
11.42
P/E ratio (avg)x
12.21
10.48
10.70
10.87
10.45
9.566
10.06
10.98
10.59
9.192
19.91
10.06
10.54
10
23.70
EV/EBITx
17.87
18.12
17.69
19.17
17.69
18.93
20.59
19.80
21.56
22.73
29.02
20.59
19.05
35
8.48
FCF yield (avg)%
29.20
27.16
25.79
28.59
30.47
29.02
30.12
30.93
29.62
27.38
24.16
29.62
29.11
50
11.50
FCF margin%
11.93
14.11
14.14
16.98
14.11
13.28
15.58
18.18
18.43
17.44
5.98
17.44
14.86
21
1.552
FCF / Net incomex
1.078
1.188
1.111
1.262
1.186
1.125
1.183
1.291
1.284
1.446
0.488
1.284
1.187
83
14.51
ROIC%
27.01
24.62
24.03
22.88
21.57
21.92
21.71
20.76
17.83
16.24
26.17
20.76
21.81
30
28.97
Return on equity%
22.46
24.61
27.52
26.76
26.47
27.61
28.13
30.75
29.80
31.42
9.78
29.80
27.56
53
15.88
Return on assets%
17.35
17.23
18.93
16.93
16.26
16.99
18.55
19.58
20.05
21.26
5.12
19.58
17.95
86
0.94
EPS€
0.72
0.81
0.93
1.03
1.02
1.11
1.12
1.14
1.17
1.11
1.03
1.59%
5.44%
—
2.89
EPS growth%
9.42
9.95
10.73
12.98
14.56
15.27
14.86
15.32
18.12
15.77
25.75
15.32
14.71
7
0.61
Bookvalue per sh€
1.37
1.35
1.42
1.50
1.64
1.66
1.81
2.04
2.20
2.27
0.51
6.68%
6.26%
—
0.78
FCF per share€
1.10
1.10
1.30
1.29
1.29
1.52
1.78
2.05
2.17
2.59
0.35
14.97%
9.97%
—
0.83
Dividend per sh€
0.82
0.81
0.82
0.92
1.09
1.10
1.08
1.19
1.39
1.60
0.24
7.97%
7.86%
—
22.19
Div yield (avg)%
1.82
1.09
0.82
0.40
0.40
0.40
0.40
2.46
2.79
4.07
25.12
2.46
0.95
81
27.59
Payout ratio%
24.21
21.49
24.26
22.12
24.83
24.03
22.61
24.61
26.05
23.19
10.62
24.03
24.12
71
0.304
Shares (diluted)M
0.324
0.304
0.326
0.309
0.342
0.362
0.408
0.446
0.476
0.480
0.303
7.02%
4.09%
15
9.07
Buyback yield%
23.18
24.52
22.24
21.11
22.07
21.10
20.94
23.32
22.54
25.17
27.58
22.54
22.39
64
0.365
D/E ratiox
0.950
1.040
1.022
1.180
1.343
1.330
1.269
1.308
1.456
1.375
1.090
1.330
1.289
19
0.499
Enterprise value€M
0.599
0.672
0.714
0.794
0.906
0.893
0.908
1.030
1.104
1.199
0.590
5.77%
6.64%
65
0.573
LT debt€M
0.809
0.742
0.831
0.817
0.768
0.848
0.843
0.930
0.921
0.978
0.358
4.95%
1.72%
14
Revenue
€0.669M
1.76%
1.00×
Cost of revenue
€0.467M
1.91%
1.01×
Operating expenses
€0.124M
1.83%
1.01×
Property and equipment
16.28%
Spread over hurdle
(3.69%)