0.216
Revenue€M
0.912
0.964
1.035
1.089
1.154
1.218
1.286
1.377
1.501
1.580
0.237
6.50%
6.29%
23
10.25
Revenue growth%
23.11
21.02
23.59
20.68
21.05
20.65
20.04
20.15
22.62
20.84
13.80
20.65
20.93
34
25.59
Gross margin%
7.83
8.84
7.62
6.31
4.77
6.84
5.36
3.95
4.97
5.29
9.53
5.29
5.83
39
15.19
Operating margin%
20.69
18.07
18.00
17.83
16.86
19.54
20.31
17.77
16.75
14.92
22.35
17.77
17.91
60
9.05
Net margin%
14.75
12.43
10.26
13.08
15.09
16.43
18.32
16.30
18.84
20.50
23.52
18.32
15.70
90
10.25
P/E ratio (avg)x
44.71
49.20
45.66
50.35
47.29
49.31
47.40
46.31
46.98
49.08
34.88
47.40
47.34
23
21.46
EV/EBITx
11.66
11.02
11.90
11.86
11.80
11.02
11.57
10.38
10.85
9.869
23.48
10.85
11.30
30
26.77
FCF yield (avg)%
7.59
5.07
7.84
10.79
13.69
10.69
10.30
12.96
11.75
11.53
27.00
11.53
10.74
32
18.41
FCF margin%
9.46
11.88
12.11
13.39
12.51
13.79
11.73
10.46
11.89
9.03
9.68
11.73
11.89
13
1.119
FCF / Net incomex
0.450
0.490
0.516
0.577
0.629
0.582
0.651
0.671
0.713
0.697
1.129
0.671
0.605
71
27.11
ROIC%
9.77
9.21
10.56
9.51
6.71
7.58
6.92
8.45
10.40
10.87
3.47
8.45
9.36
61
15.63
Return on equity%
4.99
2.75
0.49
0.40
1.88
0.95
0.55
1.30
0.40
0.40
12.00
0.55
0.75
47
29.76
Return on assets%
7.62
5.69
7.51
6.14
8.13
8.54
10.69
11.63
11.08
10.29
8.45
10.69
8.33
15
0.57
EPS€
0.75
0.79
0.73
0.69
0.65
0.67
0.64
0.61
0.62
0.59
0.58
(2.13%)
(1.81%)
—
28.82
EPS growth%
12.23
13.21
15.57
15.64
16.80
17.37
16.79
15.26
17.52
18.22
28.97
17.37
16.22
48
0.66
Bookvalue per sh€
0.25
0.23
0.21
0.21
0.22
0.24
0.27
0.27
0.25
0.25
0.29
2.20%
(0.04%)
—
0.58
FCF per share€
0.36
0.40
0.37
0.36
0.36
0.35
0.40
0.41
0.39
0.41
0.75
2.50%
1.74%
—
0.34
Dividend per sh€
1.01
1.13
1.11
1.28
1.46
1.67
1.62
1.92
1.89
2.14
0.13
7.87%
7.91%
—
4.64
Div yield (avg)%
19.06
20.01
17.84
19.70
22.16
20.08
21.10
21.88
18.97
19.14
25.11
20.08
19.86
65
7.94
Payout ratio%
26.25
27.30
28.36
29.13
30.98
32.26
30.51
32.89
31.05
30.10
16.01
31.05
30.30
42
1.665
Shares (diluted)M
1.585
1.479
1.567
1.759
1.738
1.962
2.008
1.935
2.102
2.350
1.646
6.22%
3.36%
15
20.99
Buyback yield%
7.46
5.89
8.45
5.97
8.88
7.26
4.80
1.99
3.64
2.19
8.57
3.64
5.93
64
1.003
D/E ratiox
1.426
1.428
1.601
1.511
1.384
1.479
1.606
1.565
1.439
1.489
1.177
1.489
1.484
29
0.120
Enterprise value€M
0.132
0.123
0.136
0.142
0.159
0.159
0.171
0.194
0.218
0.244
1.278
8.88%
7.73%
46
0.843
LT debt€M
0.906
0.801
0.714
0.626
0.535
0.570
0.551
0.592
0.500
0.479
1.693
(2.18%)
(6.20%)
10
Revenue
€1.580M
6.29%
1.00×
Cost of revenue
€1.049M
5.82%
0.96×
Operating expenses
€0.352M
7.11%
1.08×
Cash and investments
17.92%
Property and equipment
16.30%
Spread over hurdle
(3.03%)