0.040
Revenue€M
0.109
0.112
0.120
0.124
0.127
0.135
0.145
0.152
0.157
0.042
0.042
4.89%
4.73%
27
16.89
Revenue growth%
4.29
3.35
1.08
0.40
0.40
0.40
0.40
1.33
1.44
14.31
28.80
0.40
1.21
8
14.92
Gross margin%
23.99
24.98
27.89
27.08
29.47
27.08
25.23
24.41
24.02
14.21
11.79
25.23
25.10
91
21.71
Operating margin%
28.39
30.75
30.65
31.98
29.54
27.28
27.81
25.53
23.84
2.02
9.53
27.28
28.47
55
13.25
Net margin%
6.36
9.02
8.99
7.02
4.66
5.73
5.57
3.93
3.65
16.50
10.40
4.66
6.05
81
28.31
P/E ratio (avg)x
28.54
26.49
25.96
27.58
25.23
23.56
23.87
23.42
21.95
18.28
31.30
23.56
25.60
29
7.291
EV/EBITx
62.30
64.86
61.97
61.62
63.53
68.63
79.13
90.99
104.1
9.525
9.459
79.13
64.20
80
2.41
FCF yield (avg)%
14.28
14.73
12.42
15.15
13.71
14.44
15.39
12.58
11.54
26.18
16.99
13.71
14.00
67
7.95
FCF margin%
17.96
17.50
15.90
13.01
13.49
11.87
9.90
8.14
9.81
12.97
2.01
9.90
13.25
6
0.850
FCF / Net incomex
0.151
0.142
0.138
0.128
0.134
0.141
0.137
0.144
0.132
0.859
0.242
0.137
0.140
58
13.34
ROIC%
13.80
15.84
17.92
19.82
20.96
21.58
23.53
24.58
22.12
5.96
9.07
22.12
20.39
15
17.23
Return on equity%
9.88
7.57
9.34
12.29
14.65
15.53
14.98
13.09
11.50
26.00
21.83
14.65
11.90
70
5.51
Return on assets%
14.58
15.67
13.97
11.12
9.80
9.44
6.89
4.61
6.27
15.06
7.71
6.89
10.46
92
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
7.93%
4.28%
—
17.74
EPS growth%
29.94
27.95
27.38
30.36
30.16
30.36
30.22
28.99
26.88
19.30
5.77
30.16
29.46
24
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
4.75%
1.93%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
(0.10%)
0.20%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(4.13%)
(3.80%)
—
17.26
Div yield (avg)%
17.59
15.59
14.59
12.45
13.12
12.88
13.90
14.24
13.42
10.52
24.52
13.42
14.07
14
20.06
Payout ratio%
24.55
22.69
23.76
21.53
20.99
22.86
21.89
20.03
18.19
25.00
3.24
20.99
21.88
45
177.2
Shares (diluted)M
157.6
163.2
175.5
153.2
145.7
154.3
149.8
165.0
149.6
174.2
177.6
(0.48%)
(0.05%)
53
15.22
Buyback yield%
13.88
12.42
12.11
13.42
11.29
9.20
6.20
3.46
4.45
2.74
26.43
6.20
11.70
40
0.856
D/E ratiox
0.677
0.712
0.799
0.797
0.882
0.822
0.823
0.869
0.939
0.250
1.216
0.869
0.810
44
0.165
Enterprise value€M
0.073
0.071
0.071
0.078
0.074
0.071
0.067
0.073
0.069
0.180
0.119
(2.47%)
(0.99%)
83
0.049
LT debt€M
0.026
0.028
0.032
0.030
0.031
0.029
0.028
0.029
0.027
0.058
0.181
(2.28%)
(0.22%)
82
Revenue
€0.157M
4.73%
1.00×
Cost of revenue
€0.107M
4.50%
0.98×
Operating expenses
€0.031M
5.03%
1.03×
Property and equipment
17.55%
Cash and investments
15.90%
Spread over hurdle
(1.10%)