0.037
Revenue€M
0.053
0.057
0.062
0.067
0.074
0.082
0.089
0.098
0.108
0.115
0.040
9.20%
9.06%
54
19.28
Revenue growth%
31.51
30.66
31.84
29.46
30.40
28.40
30.98
32.55
35.17
35.14
16.50
32.55
31.24
62
20.94
Gross margin%
17.49
18.54
20.94
22.13
19.58
19.65
20.16
18.62
16.13
13.23
10.49
18.62
19.10
91
4.27
Operating margin%
27.51
29.04
28.21
25.78
28.58
27.00
28.66
27.44
28.25
28.54
29.91
28.25
28.23
84
13.63
Net margin%
10.09
7.43
9.41
11.30
9.41
10.86
8.07
9.08
9.49
6.79
29.63
9.08
9.41
73
35.80
P/E ratio (avg)x
20.00
18.57
16.02
16.07
17.04
15.44
15.68
15.13
13.19
12.50
30.71
15.13
15.85
86
13.02
EV/EBITx
21.24
21.44
20.28
21.01
22.21
23.00
20.05
20.35
18.71
19.38
8.224
20.05
20.68
91
25.30
FCF yield (avg)%
21.60
22.11
21.14
18.16
19.44
17.01
18.75
19.51
18.52
19.02
17.95
18.75
19.23
13
6.00
FCF margin%
27.37
27.33
29.17
30.96
30.67
33.43
35.79
33.58
33.11
32.27
13.17
33.43
31.61
57
1.456
FCF / Net incomex
2.181
2.320
2.703
2.711
3.074
3.306
3.430
3.446
3.717
3.973
0.589
3.446
3.190
7
27.34
ROIC%
8.46
8.81
6.91
4.58
6.67
5.07
4.42
2.17
3.24
0.77
29.04
3.24
4.82
55
19.29
Return on equity%
34.68
35.66
34.13
32.43
33.36
34.51
35.93
37.10
38.20
35.20
8.85
35.93
34.94
20
22.95
Return on assets%
23.53
23.68
24.59
26.61
24.10
23.44
26.24
24.42
22.65
20.19
20.62
23.44
23.89
79
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(7.44%)
(4.18%)
—
15.13
EPS growth%
9.94
11.38
11.34
13.55
13.30
11.29
11.52
12.45
12.36
14.16
25.35
12.36
11.94
83
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
2.32%
3.66%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
11.83%
9.19%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(5.55%)
(3.10%)
—
17.05
Div yield (avg)%
24.93
24.50
21.59
23.41
23.63
22.68
21.54
18.86
20.35
22.63
11.75
21.54
22.66
18
11.18
Payout ratio%
3.89
6.88
4.62
5.96
5.33
5.60
6.86
4.89
5.03
3.10
29.05
5.03
5.18
77
2.673
Shares (diluted)B
4.127
3.747
3.733
4.161
3.790
3.665
3.754
3.697
3.653
3.410
2.639
(2.09%)
(1.03%)
11
17.13
Buyback yield%
4.06
3.25
0.76
3.53
3.98
5.73
3.13
5.07
2.20
2.16
7.67
3.13
3.39
86
0.656
D/E ratiox
0.734
0.768
0.857
0.817
0.866
0.932
0.953
1.089
1.061
1.073
1.716
1.061
0.899
85
0.025
Enterprise value€M
0.031
0.028
0.028
0.030
0.030
0.029
0.029
0.026
0.028
0.031
0.044
0.71%
(0.10%)
79
0.064
LT debt€M
0.035
0.039
0.038
0.043
0.044
0.049
0.047
0.050
0.051
0.058
0.086
5.77%
4.17%
44
Revenue
€0.115M
9.06%
1.00×
Cost of revenue
€0.077M
9.21%
1.01×
Operating expenses
€0.013M
7.66%
0.88×
Property and equipment
17.92%
Spread over hurdle
15.25%