4.433
Revenue€M
3.218
3.283
3.410
3.491
3.607
3.721
3.945
4.067
4.184
4.913
5.492
3.69%
3.58%
31
12.71
Revenue growth%
24.50
22.66
20.74
23.45
25.22
25.04
28.01
25.23
23.12
14.95
9.32
25.22
23.97
6
26.80
Gross margin%
27.87
26.31
27.29
30.27
30.56
32.93
33.88
36.69
34.71
6.83
3.54
33.88
30.41
71
29.18
Operating margin%
12.52
10.84
9.02
6.44
6.97
8.34
7.56
8.40
5.57
18.48
6.01
7.56
8.37
90
26.52
Net margin%
8.27
10.56
9.63
6.99
8.60
9.38
8.01
9.15
9.43
15.26
23.01
9.15
8.87
95
32.67
P/E ratio (avg)x
5.666
5.578
5.527
5.844
6.099
5.856
5.417
5.352
5.446
29.13
26.93
5.446
5.622
21
34.12
EV/EBITx
26.82
24.74
25.76
27.44
26.26
28.24
29.92
27.61
27.96
37.41
16.24
27.96
27.53
48
6.85
FCF yield (avg)%
13.89
12.93
12.46
12.69
15.27
16.95
17.45
20.37
22.47
24.45
3.58
17.45
15.41
94
22.53
FCF margin%
25.86
24.27
22.94
25.52
25.46
28.08
29.42
30.80
30.18
17.36
23.42
29.42
26.14
70
0.984
FCF / Net incomex
1.934
1.951
2.277
2.630
2.986
3.470
3.790
4.180
4.300
1.052
1.496
3.790
2.808
94
9.58
ROIC%
10.90
9.28
11.22
8.63
8.21
7.09
9.23
8.94
9.45
19.17
24.22
8.94
9.25
88
19.03
Return on equity%
4.56
5.89
3.10
2.47
5.36
2.54
0.40
1.33
0.40
15.20
11.48
1.33
2.68
89
16.64
Return on assets%
22.07
23.23
23.76
25.56
25.36
23.17
25.72
24.95
26.22
13.95
26.90
25.36
24.36
87
0.34
EPS€
0.36
0.38
0.34
0.30
0.33
0.30
0.27
0.24
0.24
0.37
0.40
(4.73%)
(5.65%)
—
9.75
EPS growth%
36.00
37.56
36.96
39.02
37.52
38.64
38.06
40.35
42.97
18.02
24.98
38.64
37.81
60
0.61
Bookvalue per sh€
0.65
0.64
0.67
0.62
0.66
0.60
0.64
0.58
0.63
0.39
0.36
0.42%
0.80%
—
0.18
FCF per share€
0.20
0.21
0.22
0.23
0.21
0.19
0.20
0.19
0.18
0.20
0.68
(4.93%)
(1.42%)
—
0.14
Dividend per sh€
0.17
0.18
0.18
0.21
0.22
0.21
0.21
0.22
0.24
0.26
0.67
2.87%
3.78%
—
11.67
Div yield (avg)%
20.62
21.14
18.99
20.70
20.50
19.79
17.22
17.42
15.36
25.14
20.07
17.42
19.90
39
9.80
Payout ratio%
15.77
14.82
13.63
15.38
18.11
20.97
19.73
17.56
19.08
15.89
16.70
19.08
16.66
19
4.896
Shares (diluted)M
4.990
5.513
5.247
5.963
6.645
6.467
7.418
6.765
6.219
4.746
4.807
0.84%
1.11%
92
25.47
Buyback yield%
22.76
24.47
24.27
23.01
25.35
22.56
20.36
22.25
19.65
22.88
23.66
22.25
22.89
62
1.088
D/E ratiox
2.203
2.533
2.891
3.126
3.620
3.822
3.686
3.953
3.876
0.724
1.384
3.822
3.373
93
2.212
Enterprise value€M
0.299
0.313
0.302
0.288
0.287
0.310
0.308
0.276
0.253
1.862
3.377
(2.60%)
(1.52%)
82
3.327
LT debt€M
2.838
2.428
2.614
2.766
2.566
2.419
2.303
1.951
1.956
4.196
4.248
(6.69%)
(4.41%)
58
Revenue
€4.184M
3.58%
1.00×
Cost of revenue
€2.071M
3.28%
0.97×
Operating expenses
€0.981M
4.17%
1.06×
Spread over hurdle
49.17%