0.196
Revenue€M
0.789
0.849
0.908
0.957
1.047
1.104
1.175
1.245
1.350
1.469
0.204
7.00%
7.29%
71
17.33
Revenue growth%
26.85
27.29
25.70
24.24
26.99
25.07
26.66
24.58
25.32
27.91
16.51
25.32
26.18
34
4.71
Gross margin%
5.99
3.79
5.81
3.06
0.85
0.40
0.89
0.40
0.40
0.40
11.55
0.40
0.87
43
20.39
Operating margin%
0.59
0.40
3.31
5.05
5.33
6.62
7.14
6.11
4.31
4.20
13.34
6.11
4.68
93
25.87
Net margin%
18.54
21.08
21.70
24.00
21.99
23.48
23.40
21.63
19.06
19.27
3.21
21.63
21.67
41
8.890
P/E ratio (avg)x
18.11
16.40
15.55
14.66
13.48
14.93
16.49
17.81
19.37
20.92
12.03
17.81
16.45
77
12.95
EV/EBITx
33.84
36.58
36.94
39.81
38.42
43.06
42.70
48.14
49.37
44.78
34.47
44.78
41.26
85
13.95
FCF yield (avg)%
21.81
21.48
22.73
21.86
19.85
22.10
22.62
23.72
25.45
22.96
2.53
22.96
22.36
57
15.51
FCF margin%
16.03
18.84
20.43
21.39
22.91
22.51
23.96
21.35
21.20
20.15
12.67
21.35
21.27
28
0.550
FCF / Net incomex
0.178
0.190
0.178
0.168
0.165
0.165
0.171
0.164
0.175
0.161
1.753
0.165
0.169
64
3.98
ROIC%
9.59
11.04
13.93
11.78
10.79
9.31
6.99
4.99
6.16
4.80
8.29
6.16
9.45
45
25.67
Return on equity%
4.68
5.59
6.89
9.41
11.78
12.12
13.07
15.10
13.15
12.42
21.61
13.07
11.95
7
2.50
Return on assets%
23.39
20.89
23.13
20.83
20.64
22.00
19.00
17.39
18.84
21.75
19.19
19.00
20.86
60
0.24
EPS€
0.44
0.43
0.46
0.48
0.55
0.59
0.58
0.55
0.53
0.50
0.25
(1.95%)
1.02%
—
24.30
EPS growth%
24.50
25.84
25.64
27.44
25.24
26.26
24.96
22.29
21.89
19.61
8.38
22.29
25.10
19
0.36
Bookvalue per sh€
0.43
0.42
0.41
0.44
0.44
0.40
0.43
0.39
0.41
0.43
0.37
(0.37%)
0.38%
—
0.16
FCF per share€
0.18
0.16
0.15
0.14
0.12
0.12
0.13
0.13
0.14
0.13
0.11
1.72%
(3.24%)
—
0.21
Dividend per sh€
0.25
0.27
0.27
0.25
0.23
0.22
0.22
0.25
0.26
0.29
0.43
5.05%
1.98%
—
21.95
Div yield (avg)%
23.96
21.94
22.87
22.25
19.84
17.83
15.93
16.41
16.36
16.52
29.65
16.41
18.83
64
13.27
Payout ratio%
4.36
4.63
4.28
6.82
5.41
5.88
8.29
7.42
8.00
9.42
10.54
8.00
6.35
28
1.137
Shares (diluted)M
1.132
1.200
1.120
1.068
1.128
0.986
1.058
1.049
0.926
0.936
1.109
(3.66%)
(2.53%)
71
9.36
Buyback yield%
2.97
4.63
2.68
0.40
0.40
0.40
0.92
0.40
1.26
0.40
2.60
0.40
0.66
16
0.665
D/E ratiox
0.520
0.486
0.507
0.573
0.522
0.561
0.579
0.544
0.580
0.544
1.287
0.561
0.544
94
0.915
Enterprise value€M
0.926
0.875
0.833
0.798
0.828
0.871
0.862
0.963
0.926
0.898
1.053
1.63%
0.81%
86
1.152
LT debt€M
0.141
0.125
0.127
0.109
0.111
0.113
0.112
0.120
0.117
0.119
0.863
1.40%
(1.10%)
22
Revenue
€1.469M
7.29%
1.00×
Cost of revenue
€1.029M
7.29%
1.00×
Operating expenses
€0.233M
6.90%
0.96×
Cash and investments
16.72%
Goodwill & intangibles
15.74%
Spread over hurdle
(2.65%)