0.041
Revenue€M
0.230
0.247
0.266
0.282
0.296
0.316
0.337
0.355
0.368
0.045
0.048
5.48%
5.85%
37
13.96
Revenue growth%
8.99
9.41
12.21
11.31
11.54
11.38
10.79
8.07
5.64
2.78
23.59
10.79
10.92
35
17.13
Gross margin%
25.75
26.50
27.34
29.79
31.44
33.05
33.46
33.29
32.40
12.02
29.27
33.05
30.61
13
2.68
Operating margin%
13.16
15.27
16.58
15.35
15.62
15.69
18.04
18.09
20.01
6.95
17.00
18.04
15.73
68
2.03
Net margin%
3.91
2.03
4.16
6.66
6.65
5.08
2.56
3.70
2.20
6.24
5.34
3.70
4.03
91
16.21
P/E ratio (avg)x
20.09
22.65
24.12
25.73
23.61
23.20
26.26
25.95
23.59
28.39
28.67
23.61
23.60
43
30.57
EV/EBITx
27.40
28.39
31.06
31.33
34.50
33.06
37.20
39.62
37.21
20.60
16.49
37.20
32.20
12
4.04
FCF yield (avg)%
18.86
16.52
16.56
17.34
15.53
13.16
13.29
12.58
12.22
29.93
2.85
13.16
16.03
77
16.02
FCF margin%
12.15
10.84
10.07
11.94
12.84
13.03
11.39
9.06
6.28
20.19
16.20
11.39
11.67
9
1.513
FCF / Net incomex
2.126
2.405
2.552
2.694
2.493
2.726
2.566
2.567
2.565
0.893
1.052
2.566
2.558
39
8.23
ROIC%
24.66
22.31
21.51
22.35
21.89
23.47
24.05
25.35
26.73
26.82
12.35
24.05
22.91
69
24.55
Return on equity%
27.70
29.06
30.13
29.73
30.59
28.28
26.27
26.20
28.46
8.42
12.70
28.28
28.55
54
22.63
Return on assets%
7.58
8.97
8.80
10.48
8.41
9.83
8.99
9.64
6.90
15.95
26.49
8.99
8.89
29
0.38
EPS€
0.29
0.31
0.31
0.31
0.28
0.30
0.30
0.27
0.29
0.42
0.42
(1.31%)
(1.13%)
—
10.00
EPS growth%
13.84
12.68
15.58
16.96
15.49
15.45
13.52
14.97
12.23
9.62
14.03
14.97
14.92
54
0.42
Bookvalue per sh€
0.55
0.49
0.43
0.44
0.46
0.48
0.44
0.48
0.42
0.19
0.25
(1.11%)
(2.54%)
—
0.83
FCF per share€
0.80
0.82
0.90
0.83
0.76
0.79
0.70
0.71
0.73
0.13
0.73
(2.45%)
0.31%
—
0.27
Dividend per sh€
0.23
0.21
0.24
0.21
0.20
0.18
0.18
0.19
0.17
0.71
0.49
(4.32%)
(4.33%)
—
28.89
Div yield (avg)%
16.45
18.01
19.51
18.76
20.82
21.11
22.32
22.02
22.77
2.62
4.96
22.02
20.16
20
20.82
Payout ratio%
23.30
22.45
23.06
25.34
26.63
25.61
24.45
24.48
26.28
5.94
12.76
25.61
24.47
68
0.223
Shares (diluted)M
0.181
0.201
0.202
0.188
0.203
0.178
0.183
0.170
0.150
0.225
0.229
(4.38%)
(2.58%)
39
2.74
Buyback yield%
35.47
35.98
35.26
34.57
32.39
32.39
33.49
34.86
33.95
23.14
13.35
33.49
34.26
46
1.591
D/E ratiox
0.728
0.660
0.655
0.643
0.714
0.713
0.685
0.718
0.646
0.895
0.545
0.713
0.699
33
0.040
Enterprise value€M
0.073
0.070
0.063
0.058
0.066
0.074
0.066
0.073
0.069
0.346
0.337
3.39%
(0.23%)
70
0.178
LT debt€M
0.320
0.359
0.348
0.341
0.340
0.353
0.367
0.421
0.454
0.040
0.111
5.87%
5.62%
26
Revenue
€0.368M
5.85%
1.00×
Cost of revenue
€0.258M
5.85%
1.00×
Operating expenses
€0.069M
5.59%
0.98×
Property and equipment
15.27%
Spread over hurdle
14.27%