0.086
Revenue€M
0.065
0.070
0.072
0.075
0.080
0.083
0.088
0.093
0.096
0.101
0.091
4.73%
5.04%
60
27.44
Revenue growth%
18.74
20.11
18.07
20.41
18.97
19.59
16.87
15.38
16.51
14.99
27.06
16.51
18.41
40
14.70
Gross margin%
4.49
7.07
6.06
4.91
3.54
5.13
7.33
4.90
3.05
2.04
3.85
4.90
4.91
74
11.36
Operating margin%
25.19
22.65
25.24
26.77
26.44
24.54
22.71
22.74
22.22
21.17
17.04
22.71
23.64
18
6.07
Net margin%
15.43
14.93
13.06
15.64
15.29
16.72
19.69
20.49
19.74
19.63
18.25
19.69
16.18
31
15.34
P/E ratio (avg)x
7.815
8.716
9.741
8.923
8.422
8.853
9.845
9.459
10.49
10.78
31.11
9.845
9.191
47
25.60
EV/EBITx
19.51
17.37
16.56
15.25
14.44
13.07
14.34
13.79
15.23
14.40
21.27
14.34
14.83
86
22.43
FCF yield (avg)%
22.97
25.74
24.07
22.32
22.43
24.69
26.26
23.42
25.68
27.18
25.34
25.68
24.38
67
27.15
FCF margin%
27.28
28.06
28.49
30.49
29.57
29.96
31.59
31.10
29.16
31.22
27.30
31.10
29.76
40
0.133
FCF / Net incomex
1.031
0.997
0.923
0.977
0.929
0.823
0.858
0.930
0.976
1.044
0.846
0.930
0.953
68
12.54
ROIC%
21.38
21.43
20.84
22.91
22.96
23.01
23.38
25.97
28.02
30.04
18.32
25.97
22.98
6
18.33
Return on equity%
14.51
14.78
14.00
13.34
10.41
7.52
9.41
11.54
10.74
9.90
5.25
9.90
11.14
15
11.97
Return on assets%
12.19
10.60
8.85
10.71
9.21
6.30
8.13
7.19
4.72
2.70
24.86
6.30
8.49
40
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
2.49%
1.98%
—
23.23
EPS growth%
11.31
14.25
16.14
14.86
12.42
14.44
15.41
15.58
17.29
18.76
13.34
15.58
15.14
8
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
(1.79%)
(0.74%)
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
7.08%
7.11%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
4.94%
(0.40%)
—
28.90
Div yield (avg)%
0.40
3.14
5.72
4.88
6.92
5.59
6.61
7.28
9.48
7.78
9.71
7.28
6.17
60
5.51
Payout ratio%
29.52
31.70
31.62
32.81
30.10
32.24
29.98
29.46
27.40
26.87
16.40
29.46
30.04
21
0.597
Shares (diluted)B
1.007
1.187
1.318
1.290
1.328
1.348
1.382
1.316
1.321
1.317
0.632
(0.17%)
4.05%
30
9.47
Buyback yield%
12.57
11.13
8.97
6.20
6.04
6.14
8.28
10.78
12.35
13.30
8.26
10.78
9.87
5
0.672
D/E ratiox
1.048
1.135
1.202
1.247
1.450
1.743
1.786
1.741
1.925
2.175
1.799
1.786
1.595
58
—
Enterprise value€M
—
—
—
—
—
—
—
—
—
—
—
(2.06%)
(4.09%)
11
0.056
LT debt€M
0.089
0.081
0.090
0.097
0.096
0.102
0.104
0.100
0.105
0.111
0.069
2.98%
2.29%
7
Revenue
€0.101M
5.04%
1.00×
Cost of revenue
€0.052M
5.02%
1.00×
Operating expenses
€0.018M
5.33%
1.03×
Spread over hurdle
76.81%