1.236
Revenue€M
0.906
0.947
0.988
1.031
1.103
1.170
1.216
1.256
1.290
1.378
1.301
4.55%
4.77%
93
15.27
Revenue growth%
7.03
8.31
11.06
8.49
11.05
13.26
15.71
13.90
16.17
18.34
27.11
15.71
12.16
8
28.68
Gross margin%
24.22
22.36
22.04
21.81
19.27
21.89
21.64
24.35
25.88
25.32
28.57
24.35
22.20
44
29.56
Operating margin%
30.86
31.74
33.23
33.77
32.86
33.99
33.85
35.74
34.25
36.48
27.86
34.25
33.81
91
14.15
Net margin%
20.36
20.49
22.34
25.23
23.96
26.53
28.52
30.46
30.30
33.20
20.74
30.30
25.88
63
34.32
P/E ratio (avg)x
38.96
43.48
46.09
47.66
46.90
52.18
58.97
63.31
58.65
61.95
29.00
58.97
49.92
66
14.05
EV/EBITx
35.12
36.66
38.26
35.52
32.39
28.71
28.51
25.35
25.45
22.17
11.47
25.45
30.55
73
9.84
FCF yield (avg)%
7.10
5.62
3.04
4.48
7.17
9.43
9.25
8.36
6.38
9.31
10.48
9.25
7.14
74
9.24
FCF margin%
14.95
13.20
15.99
14.60
13.19
15.90
17.51
16.57
17.46
17.83
9.37
17.46
15.95
94
0.185
FCF / Net incomex
0.300
0.291
0.297
0.259
0.243
0.215
0.231
0.201
0.212
0.205
1.528
0.212
0.237
88
21.14
ROIC%
14.36
12.88
11.51
14.44
17.29
17.58
18.03
19.15
20.91
18.82
9.28
18.82
17.43
27
17.89
Return on equity%
23.95
26.12
28.67
30.40
30.72
30.25
27.54
25.53
24.42
25.39
8.27
25.53
26.83
23
24.15
Return on assets%
15.55
16.48
15.87
15.03
18.00
18.99
19.07
19.28
19.24
17.86
11.53
19.07
17.93
85
0.14
EPS€
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.15
(4.73%)
(2.00%)
—
15.94
EPS growth%
16.96
14.82
14.01
12.68
15.67
14.71
13.09
13.58
13.04
11.28
17.67
13.09
13.79
81
0.26
Bookvalue per sh€
0.32
0.34
0.36
0.38
0.35
0.32
0.33
0.36
0.37
0.37
0.26
1.15%
1.55%
—
0.17
FCF per share€
0.35
0.38
0.37
0.39
0.38
0.35
0.40
0.43
0.41
0.47
0.18
4.03%
2.96%
—
0.24
Dividend per sh€
0.25
0.30
0.31
0.36
0.36
0.41
0.49
0.57
0.60
0.64
0.05
12.06%
10.12%
—
8.94
Div yield (avg)%
9.49
6.70
8.69
8.57
10.54
8.85
7.08
9.78
7.31
5.96
7.48
7.31
8.63
27
22.97
Payout ratio%
6.05
4.28
5.19
3.99
5.09
8.06
6.79
6.85
3.90
4.27
3.45
6.79
5.14
40
3.128
Shares (diluted)M
2.865
2.687
2.903
3.069
3.299
3.169
2.883
2.977
3.226
3.528
3.189
1.35%
2.40%
93
12.69
Buyback yield%
15.36
17.96
16.90
19.75
21.01
19.56
18.57
19.13
17.37
15.87
14.99
18.57
18.26
46
1.589
D/E ratiox
2.661
2.853
3.222
3.587
3.570
3.758
4.265
5.063
5.551
5.953
1.415
5.063
3.673
23
0.890
Enterprise value€M
1.494
1.534
1.665
1.857
2.131
2.411
2.524
3.071
3.730
4.103
0.378
14.00%
10.46%
10
0.424
LT debt€M
0.381
0.386
0.410
0.435
0.429
0.432
0.415
0.365
0.370
0.341
0.612
(4.49%)
(1.20%)
39
Revenue
€1.378M
4.77%
1.00×
Cost of revenue
€0.958M
4.69%
0.99×
Operating expenses
€0.286M
4.87%
1.01×
Property and equipment
17.92%
Cash and investments
16.72%
Spread over hurdle
(2.78%)