0.158
Revenue€M
2.137
2.240
2.327
2.437
2.499
2.617
2.718
2.766
2.850
2.993
0.167
3.67%
3.60%
27
2.95
Revenue growth%
4.41
4.90
4.86
6.52
7.35
5.73
6.57
7.69
8.63
8.83
20.57
7.69
6.55
56
6.14
Gross margin%
13.10
15.86
18.79
19.58
20.42
22.37
20.69
21.46
21.34
23.34
26.25
21.46
20.56
28
17.12
Operating margin%
25.19
24.77
25.02
22.78
21.96
21.43
21.29
19.93
18.09
17.79
17.30
19.93
21.69
8
17.14
Net margin%
4.16
1.20
1.18
0.40
2.78
4.74
3.80
2.52
5.45
5.71
2.35
4.74
3.29
25
14.63
P/E ratio (avg)x
28.37
30.24
30.64
35.18
40.03
43.40
42.70
40.14
43.89
49.67
37.82
43.40
40.08
51
8.924
EV/EBITx
6.319
6.742
6.400
6.207
5.837
6.136
6.236
6.491
6.823
7.203
31.20
6.491
6.359
95
25.27
FCF yield (avg)%
13.73
13.90
15.85
18.13
16.85
16.65
14.00
11.15
8.81
10.53
8.98
11.15
13.95
43
27.15
FCF margin%
6.16
4.95
5.93
3.17
4.47
4.78
3.76
2.81
3.56
5.41
20.93
3.76
4.63
75
1.005
FCF / Net incomex
0.430
0.404
0.449
0.474
0.518
0.526
0.566
0.621
0.555
0.539
1.066
0.555
0.522
86
28.11
ROIC%
26.05
25.40
23.95
23.67
24.25
26.92
25.71
25.33
23.66
21.26
12.86
25.33
24.79
45
12.59
Return on equity%
15.97
16.43
14.58
17.01
16.60
17.44
19.59
18.78
16.95
19.49
25.39
18.78
16.98
88
6.11
Return on assets%
19.18
19.61
16.97
17.21
19.40
21.27
24.16
24.97
27.56
27.90
17.48
24.97
20.44
54
0.05
EPS€
0.34
0.33
0.31
0.35
0.38
0.35
0.36
0.41
0.46
0.49
0.05
5.25%
4.55%
—
11.74
EPS growth%
26.81
26.23
28.80
30.64
27.70
29.64
31.50
29.13
31.41
28.74
26.82
29.64
28.96
49
0.08
Bookvalue per sh€
0.21
0.22
0.23
0.25
0.27
0.29
0.29
0.33
0.36
0.35
0.07
5.28%
4.97%
—
0.19
FCF per share€
0.37
0.36
0.38
0.42
0.44
0.49
0.50
0.56
0.58
0.66
0.07
8.49%
7.06%
—
0.16
Dividend per sh€
0.31
0.32
0.33
0.33
0.33
0.33
0.35
0.37
0.41
0.40
0.24
4.16%
3.65%
—
20.82
Div yield (avg)%
20.45
18.97
16.65
14.80
14.94
12.33
11.04
12.17
9.66
10.93
10.29
11.04
13.56
35
6.66
Payout ratio%
33.74
31.17
34.11
34.00
36.28
38.78
39.87
37.05
34.71
32.89
8.69
37.05
34.41
67
5.740
Shares (diluted)M
8.169
8.069
9.266
11.00
12.49
12.25
13.13
13.46
15.81
18.63
5.642
8.33%
9.54%
73
4.67
Buyback yield%
17.29
17.32
15.89
17.25
20.14
22.06
21.68
19.08
18.26
18.95
26.15
19.08
18.61
29
1.479
D/E ratiox
0.145
0.141
0.145
0.157
0.163
0.137
0.122
0.122
0.104
0.110
1.771
0.122
0.139
39
2.359
Enterprise value€M
0.311
0.322
0.351
0.352
0.330
0.370
0.353
0.376
0.359
0.353
0.716
1.37%
1.05%
76
2.654
LT debt€M
0.796
0.810
0.815
0.889
0.871
0.856
0.926
0.823
0.884
0.790
1.222
(1.92%)
0.56%
24
Revenue
€2.993M
3.60%
1.00×
Cost of revenue
€1.706M
3.84%
1.02×
Operating expenses
€0.617M
3.46%
0.99×
Property and equipment
19.38%
Spread over hurdle
(3.78%)