1.060
Revenue€M
1.113
1.157
1.242
1.294
1.379
1.432
1.508
1.589
1.709
1.837
1.129
5.91%
5.89%
86
20.24
Revenue growth%
17.14
16.47
15.65
16.93
15.44
13.51
14.21
12.11
13.19
14.68
19.16
13.51
15.06
21
10.66
Gross margin%
8.07
9.04
9.26
8.89
10.70
11.61
11.14
9.30
11.03
9.94
16.93
11.03
9.62
28
10.39
Operating margin%
16.72
19.20
20.43
19.44
21.33
22.99
20.37
17.79
19.11
19.25
18.80
19.25
19.34
17
14.16
Net margin%
18.09
15.77
17.51
17.76
19.87
20.41
21.11
20.66
21.59
20.42
22.83
20.66
20.14
74
27.30
P/E ratio (avg)x
49.47
49.88
49.94
51.49
48.77
51.33
52.17
50.65
51.26
50.90
36.74
51.26
50.78
95
32.21
EV/EBITx
19.21
16.84
17.43
17.42
16.05
15.47
16.51
15.68
17.00
16.04
32.76
16.04
16.67
38
4.52
FCF yield (avg)%
13.66
14.11
11.70
9.35
7.80
9.64
9.80
8.31
6.15
8.81
3.59
8.81
9.49
94
19.09
FCF margin%
18.33
15.80
18.44
19.68
20.35
20.26
20.22
22.49
24.23
23.45
3.40
22.49
20.24
40
0.533
FCF / Net incomex
0.441
0.429
0.427
0.415
0.393
0.395
0.396
0.420
0.420
0.392
1.019
0.396
0.418
89
7.55
ROIC%
21.98
24.04
24.91
23.76
20.97
22.71
23.68
22.44
23.69
26.26
18.73
23.68
23.69
74
7.58
Return on equity%
15.39
13.94
14.41
13.09
14.34
13.66
15.33
13.50
12.98
10.11
26.62
13.50
13.80
16
25.15
Return on assets%
3.48
6.47
3.75
4.11
1.46
0.40
0.90
0.90
0.40
0.40
26.12
0.40
1.18
11
0.11
EPS€
0.14
0.14
0.13
0.14
0.16
0.17
0.19
0.18
0.17
0.16
0.11
0.44%
1.53%
—
22.69
EPS growth%
6.66
6.46
5.69
6.40
6.10
8.73
8.95
9.78
8.54
10.50
19.67
8.95
7.60
30
0.07
Bookvalue per sh€
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.08
0.08
(0.06%)
0.75%
—
0.23
FCF per share€
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.09
2.60%
0.85%
—
0.10
Dividend per sh€
0.10
0.11
0.10
0.10
0.09
0.10
0.10
0.09
0.08
0.07
0.12
(5.15%)
(4.34%)
—
25.26
Div yield (avg)%
26.20
26.48
28.84
30.14
30.75
28.24
30.18
29.84
28.97
27.84
24.85
28.97
28.90
70
9.95
Payout ratio%
2.46
3.58
4.57
6.95
9.15
7.22
7.88
5.64
5.40
3.07
20.50
5.64
5.52
64
2.945
Shares (diluted)M
2.611
2.637
2.601
2.540
2.635
2.815
2.751
2.647
2.594
2.296
2.958
(2.71%)
(1.42%)
10
25.29
Buyback yield%
5.66
7.53
6.35
3.89
1.06
0.40
0.40
0.40
0.40
2.67
4.34
0.40
1.87
16
0.138
D/E ratiox
1.282
1.442
1.374
1.438
1.487
1.532
1.723
1.610
1.667
1.653
0.175
1.653
1.510
85
1.835
Enterprise value€M
1.460
1.331
1.504
1.564
1.782
1.832
1.820
1.989
1.887
1.782
1.822
(0.01%)
2.83%
23
0.428
LT debt€M
0.388
0.457
0.524
0.579
0.618
0.685
0.726
0.745
0.823
0.831
0.821
6.12%
9.90%
18
Revenue
€1.837M
5.89%
1.00×
Cost of revenue
€1.025M
5.82%
0.99×
Operating expenses
€0.358M
6.06%
1.02×
Property and equipment
16.14%
Goodwill & intangibles
15.48%
Spread over hurdle
77.78%