1.478
Revenue€M
4.229
4.382
4.547
4.791
4.833
5.002
5.084
5.304
5.446
5.661
1.540
3.21%
3.32%
74
7.98
Revenue growth%
3.30
1.99
1.90
4.21
2.02
4.50
3.69
2.69
5.60
6.96
6.12
4.50
3.50
29
28.32
Gross margin%
24.25
26.74
26.90
26.31
24.35
25.77
23.96
25.43
26.60
27.62
11.46
25.77
26.04
91
7.67
Operating margin%
2.14
4.40
2.51
3.16
4.49
4.53
5.76
3.42
0.76
1.92
4.37
3.42
3.29
65
27.91
Net margin%
28.71
29.73
30.84
29.14
27.81
25.69
28.36
28.86
30.94
29.58
22.43
28.86
29.00
82
17.94
P/E ratio (avg)x
34.46
30.86
31.82
30.60
29.41
28.08
25.50
27.85
29.24
30.86
6.092
28.08
30.00
41
30.18
EV/EBITx
28.35
30.57
28.80
31.93
29.78
28.74
29.34
31.32
31.77
30.83
32.28
30.83
30.17
78
18.76
FCF yield (avg)%
17.76
15.96
15.08
14.57
15.35
17.96
15.11
15.46
16.82
15.65
24.82
15.65
15.56
50
25.34
FCF margin%
30.19
32.69
31.86
28.98
26.53
27.56
28.52
29.65
26.87
28.59
11.12
28.52
28.78
41
1.170
FCF / Net incomex
1.368
1.467
1.299
1.395
1.273
1.173
1.065
1.139
1.022
1.080
1.139
1.080
1.223
85
26.38
ROIC%
17.85
15.22
16.43
18.40
15.47
15.01
14.58
12.34
11.03
11.36
25.41
12.34
15.12
27
3.61
Return on equity%
32.67
29.89
30.56
33.39
31.91
34.28
36.87
37.53
39.09
41.41
13.72
37.53
33.83
48
27.61
Return on assets%
25.15
23.70
26.48
29.19
29.15
27.95
28.29
28.38
26.93
25.89
14.93
27.95
27.44
67
0.01
EPS€
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.01
5.33%
5.73%
—
22.65
EPS growth%
9.65
11.87
10.38
12.15
11.99
9.07
8.52
9.10
11.04
8.34
20.61
9.07
10.01
72
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
9.50%
7.51%
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
7.06%
6.81%
—
0.02
Dividend per sh€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.03
8.94%
6.90%
—
21.78
Div yield (avg)%
18.29
18.49
19.28
17.36
18.64
18.84
16.53
18.18
15.99
14.92
10.56
16.53
18.23
86
11.17
Payout ratio%
11.84
9.68
7.76
5.67
3.03
4.42
5.55
6.08
9.01
9.20
22.74
6.08
6.92
11
56.40
Shares (diluted)M
65.04
59.33
55.51
52.65
59.95
57.62
62.60
64.02
66.40
65.35
58.68
1.74%
1.13%
35
4.13
Buyback yield%
9.12
11.81
9.86
8.06
6.59
9.08
9.34
7.06
4.62
6.47
21.31
7.06
8.57
78
1.467
D/E ratiox
0.931
0.958
0.986
1.055
1.196
1.324
1.512
1.793
2.131
2.469
0.828
1.793
1.260
46
3.873
Enterprise value€M
4.290
4.255
4.699
5.364
5.295
6.109
6.478
7.473
7.554
7.429
1.013
7.01%
6.14%
24
3.904
LT debt€M
0.434
0.402
0.381
0.416
0.405
0.397
0.443
0.433
0.413
0.401
3.776
(0.22%)
(1.80%)
16
Revenue
€5.661M
3.32%
1.00×
Cost of revenue
€3.962M
3.32%
1.00×
Operating expenses
€0.725M
3.61%
1.03×
Cash and investments
15.57%
Spread over hurdle
(4.71%)