0.533
Revenue€M
0.470
0.507
0.532
0.581
0.632
0.688
0.747
0.784
0.857
0.927
0.568
7.98%
7.52%
71
28.17
Revenue growth%
12.57
9.70
8.92
11.36
13.81
13.76
10.96
8.36
10.89
10.98
10.86
10.96
10.97
11
19.56
Gross margin%
6.52
5.95
6.15
8.68
8.75
11.61
10.64
10.65
9.17
9.26
20.56
10.64
8.96
62
26.20
Operating margin%
0.40
0.42
1.74
3.29
5.52
5.64
3.37
6.05
8.34
10.18
3.62
6.05
4.45
36
4.79
Net margin%
19.33
21.02
21.79
22.62
25.00
25.43
27.61
30.42
27.86
30.44
6.36
27.86
25.22
16
6.224
P/E ratio (avg)x
21.45
22.45
21.57
25.25
26.80
30.96
36.29
42.23
42.87
42.15
27.64
42.15
28.88
16
25.21
EV/EBITx
30.16
31.72
31.07
28.76
30.39
32.02
30.58
29.35
25.99
25.13
29.82
29.35
30.27
89
25.98
FCF yield (avg)%
2.41
0.40
1.61
0.40
1.37
1.72
2.23
0.40
0.40
0.40
15.32
0.40
0.89
66
17.55
FCF margin%
4.74
5.82
8.47
6.82
5.62
6.25
8.97
6.82
5.47
8.03
12.55
6.82
6.53
57
1.040
FCF / Net incomex
0.975
1.037
1.186
1.311
1.322
1.413
1.377
1.590
1.696
1.776
1.227
1.590
1.350
9
11.13
ROIC%
18.97
18.04
15.07
14.64
14.71
15.98
14.79
15.09
12.23
10.48
25.97
14.79
14.93
27
26.16
Return on equity%
6.27
7.55
5.57
7.34
5.79
3.66
1.47
2.92
4.06
3.56
12.85
3.56
4.82
57
9.63
Return on assets%
31.20
28.46
30.70
32.30
33.12
30.63
31.10
29.87
31.45
34.03
23.53
31.10
31.15
38
0.26
EPS€
0.65
0.70
0.74
0.75
0.70
0.70
0.75
0.74
0.86
0.86
0.28
4.31%
4.24%
—
26.30
EPS growth%
7.88
6.13
6.89
9.41
8.98
11.13
8.14
5.27
2.39
5.20
3.11
5.27
7.38
72
0.53
Bookvalue per sh€
0.13
0.13
0.14
0.14
0.16
0.16
0.16
0.18
0.18
0.17
0.14
1.51%
3.02%
—
0.46
FCF per share€
0.39
0.43
0.49
0.55
0.58
0.66
0.76
0.88
0.91
1.07
0.18
13.04%
10.75%
—
0.29
Dividend per sh€
0.22
0.23
0.25
0.23
0.26
0.24
0.22
0.24
0.26
0.24
0.38
(1.20%)
0.48%
—
27.68
Div yield (avg)%
16.63
16.72
14.22
14.85
15.10
17.15
14.20
14.64
15.20
16.02
12.94
15.20
15.15
86
20.91
Payout ratio%
14.51
15.52
15.37
14.92
14.21
16.33
18.12
21.11
20.23
21.49
19.85
20.23
15.93
18
0.391
Shares (diluted)M
0.546
0.634
0.689
0.797
0.842
1.007
1.130
1.367
1.360
1.616
0.407
13.91%
13.52%
74
18.78
Buyback yield%
39.02
37.58
36.45
39.05
37.22
38.99
39.20
37.41
39.99
41.15
19.42
39.20
39.01
7
0.693
D/E ratiox
3.524
4.086
4.346
5.077
6.146
6.223
6.352
7.614
8.901
9.997
1.393
7.614
6.184
89
0.703
Enterprise value€M
0.360
0.307
0.297
0.286
0.269
0.231
0.222
0.201
0.194
0.196
1.076
(6.17%)
(6.98%)
39
0.917
LT debt€M
0.383
0.408
0.466
0.454
0.516
0.613
0.669
0.759
0.863
0.898
1.011
11.74%
10.04%
30
Revenue
€0.927M
7.52%
1.00×
Cost of revenue
€0.641M
7.76%
1.02×
Operating expenses
€0.150M
7.01%
0.95×
Cash and investments
17.52%
Goodwill & intangibles
16.47%
Property and equipment
14.53%
Spread over hurdle
(3.03%)