5.084
Revenue€M
3.102
3.286
3.483
3.783
4.005
4.351
4.691
5.038
5.374
5.820
5.357
7.76%
7.42%
52
14.73
Revenue growth%
17.58
19.73
18.58
18.10
16.52
16.28
19.00
17.55
15.89
13.73
11.63
16.28
17.57
28
28.44
Gross margin%
26.73
24.54
25.47
24.36
26.89
24.98
22.68
21.62
20.85
23.18
10.69
22.68
24.45
88
8.69
Operating margin%
25.29
24.38
21.74
22.62
24.63
21.70
22.63
25.22
27.52
28.54
13.63
25.22
24.50
33
15.77
Net margin%
26.13
25.44
23.25
22.90
25.49
26.09
23.63
25.98
23.24
21.86
29.52
23.63
24.54
75
19.01
P/E ratio (avg)x
42.95
43.96
46.32
45.07
46.99
54.87
55.73
58.05
67.85
81.83
35.70
58.05
50.93
9
14.84
EV/EBITx
37.29
35.43
39.82
43.37
43.52
44.06
50.25
53.05
61.88
68.14
14.15
53.05
43.79
14
15.42
FCF yield (avg)%
22.01
22.57
25.51
24.70
21.71
24.44
25.99
25.36
23.16
21.74
11.29
24.44
23.80
21
10.03
FCF margin%
8.33
11.08
13.76
14.04
16.26
15.37
17.89
16.93
15.83
17.88
8.10
16.93
15.60
9
0.899
FCF / Net incomex
1.601
1.578
1.710
1.613
1.744
1.853
1.838
1.821
2.008
1.956
1.225
1.853
1.783
92
10.33
ROIC%
15.11
13.27
10.86
8.92
8.05
8.48
9.59
9.80
9.50
8.40
20.27
9.50
9.55
76
15.95
Return on equity%
8.49
6.06
8.92
8.21
6.23
3.66
4.98
6.17
6.53
5.03
10.16
5.03
6.20
42
19.80
Return on assets%
26.38
28.92
29.29
26.32
26.73
27.54
30.15
28.36
30.70
30.09
20.26
30.09
28.64
46
0.14
EPS€
0.35
0.36
0.33
0.37
0.41
0.46
0.43
0.46
0.44
0.49
0.15
3.26%
3.45%
—
3.64
EPS growth%
24.03
21.90
19.00
19.62
19.30
19.48
18.95
18.48
19.20
19.98
2.61
19.20
19.39
35
0.33
Bookvalue per sh€
0.57
0.62
0.64
0.69
0.70
0.78
0.89
0.95
1.09
1.20
0.28
11.51%
8.61%
—
0.11
FCF per share€
0.27
0.27
0.27
0.32
0.34
0.35
0.34
0.39
0.42
0.48
0.35
7.29%
6.79%
—
0.12
Dividend per sh€
0.35
0.38
0.42
0.50
0.55
0.63
0.62
0.61
0.60
0.69
0.08
4.75%
7.45%
—
29.47
Div yield (avg)%
22.06
24.49
27.28
24.89
23.68
21.82
22.02
20.22
19.63
19.85
25.24
20.22
22.04
80
27.44
Payout ratio%
21.94
20.09
17.25
17.17
16.46
14.10
13.59
10.80
9.21
9.41
26.83
10.80
15.28
5
5.839
Shares (diluted)M
5.108
5.552
6.151
6.820
7.526
7.535
7.673
7.816
7.554
7.887
5.736
0.94%
3.70%
5
18.95
Buyback yield%
30.29
28.96
26.26
29.20
31.30
28.67
26.10
27.09
29.91
32.52
24.95
28.67
29.08
16
1.170
D/E ratiox
2.475
2.856
2.876
2.849
3.160
3.159
3.634
4.228
4.722
5.107
1.142
4.228
3.159
90
5.044
Enterprise value€M
3.904
3.875
3.732
3.618
3.918
4.182
3.974
3.570
3.208
3.314
4.603
(3.30%)
(1.43%)
16
3.083
LT debt€M
2.897
3.104
3.030
3.342
3.555
3.163
2.889
3.186
3.543
3.202
4.696
(2.07%)
0.96%
38
Revenue
€5.820M
7.42%
1.00×
Cost of revenue
€3.873M
7.47%
1.00×
Operating expenses
€0.922M
7.21%
0.98×
Property and equipment
16.97%
Cash and investments
14.94%
Spread over hurdle
(0.17%)