0.688
Revenue€M
1.024
1.028
1.022
1.040
1.077
1.093
1.138
1.158
1.204
1.240
0.761
2.87%
2.06%
46
21.54
Revenue growth%
8.33
9.59
10.79
9.15
10.74
9.74
10.84
10.63
12.58
11.65
24.99
10.84
10.69
36
17.93
Gross margin%
29.66
27.46
24.78
22.70
25.67
22.95
22.97
23.95
26.05
23.55
11.62
23.55
24.37
51
6.43
Operating margin%
23.21
24.47
24.73
22.28
23.99
26.86
27.87
28.91
29.86
29.40
5.16
28.91
25.79
83
12.97
Net margin%
8.64
9.84
7.28
5.08
2.63
4.19
6.89
5.08
7.57
5.42
23.25
5.42
6.15
65
14.85
P/E ratio (avg)x
18.78
21.35
22.81
25.28
26.27
24.87
23.22
25.50
24.99
24.13
12.90
24.87
24.50
63
11.85
EV/EBITx
13.73
13.16
13.85
14.25
14.59
13.91
14.44
14.00
15.01
14.51
7.329
14.44
14.13
74
8.05
FCF yield (avg)%
17.34
16.66
15.66
13.77
14.23
14.45
15.49
13.86
16.81
17.50
17.22
15.49
15.57
44
10.81
FCF margin%
28.22
25.49
24.85
25.56
24.01
26.88
29.01
31.43
29.31
27.05
15.50
29.01
26.97
90
1.711
FCF / Net incomex
1.907
1.880
2.007
2.016
2.074
2.055
1.999
1.875
1.810
1.933
0.491
1.933
1.966
93
20.54
ROIC%
27.30
27.77
29.54
29.44
27.84
26.45
28.93
28.12
30.93
32.38
29.63
28.93
28.53
27
18.07
Return on equity%
15.37
12.76
10.06
11.06
9.77
7.60
5.94
3.26
5.81
5.69
22.71
5.81
8.69
38
24.26
Return on assets%
30.45
31.67
30.60
31.52
29.73
28.01
25.46
22.69
20.59
22.08
27.35
22.69
28.87
57
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.38%)
(5.49%)
—
21.39
EPS growth%
26.30
24.85
23.64
21.07
21.38
23.96
24.87
26.80
28.14
30.57
12.54
26.80
24.86
26
0.01
Bookvalue per sh€
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.02
9.30%
10.37%
—
0.01
FCF per share€
—
—
—
—
—
—
—
—
—
—
0.01
1.52%
0.85%
—
0.01
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.91%
3.83%
—
9.74
Div yield (avg)%
25.02
23.40
20.67
23.56
25.98
26.09
23.66
23.99
22.57
22.74
22.15
23.66
23.61
16
26.70
Payout ratio%
14.70
12.46
13.18
13.95
15.85
13.83
10.85
9.53
9.59
7.41
13.62
9.59
12.82
7
62.95
Shares (diluted)M
92.71
107.4
124.9
135.9
157.8
163.5
181.0
206.0
227.3
263.4
64.70
10.79%
12.32%
36
7.62
Buyback yield%
16.50
18.71
16.64
18.17
20.25
23.23
24.58
25.42
27.21
29.21
13.88
25.42
21.74
83
0.197
D/E ratiox
0.919
0.822
0.777
0.708
0.656
0.719
0.650
0.606
0.625
0.542
0.946
0.625
0.682
18
0.924
Enterprise value€M
0.841
0.788
0.730
0.731
0.700
0.767
0.888
0.884
0.860
0.930
0.753
5.85%
1.44%
59
0.678
LT debt€M
0.949
1.035
1.049
0.960
0.880
0.896
0.987
1.000
1.109
1.202
0.098
6.43%
2.66%
59
Revenue
€1.240M
2.06%
1.00×
Cost of revenue
€0.780M
2.10%
1.00×
Operating expenses
€0.152M
1.94%
0.99×
Spread over hurdle
33.27%