0.871
Revenue€M
1.200
1.232
1.309
1.356
1.448
1.501
1.604
1.701
1.771
1.831
0.924
4.80%
4.58%
92
29.94
Revenue growth%
19.84
20.27
19.20
18.78
16.39
14.45
12.62
9.83
9.01
11.61
10.06
11.61
15.42
6
13.53
Gross margin%
26.62
26.88
25.29
27.94
25.70
27.67
27.97
26.67
27.64
30.53
3.83
27.67
27.26
24
19.14
Operating margin%
2.93
5.51
7.16
9.56
11.24
9.12
8.75
11.27
8.50
8.85
12.10
8.85
8.80
12
20.17
Net margin%
20.21
20.56
23.48
23.54
26.00
25.21
27.63
27.24
26.88
25.75
11.40
26.88
25.48
40
7.757
P/E ratio (avg)x
50.25
60.09
68.43
68.67
79.93
95.03
111.3
108.8
110.2
125.5
16.61
110.2
87.48
59
24.09
EV/EBITx
41.43
49.49
48.90
53.31
52.65
61.02
64.24
66.36
79.15
92.94
15.68
66.36
57.17
68
6.91
FCF yield (avg)%
6.94
5.27
3.76
3.88
2.68
3.14
1.63
1.24
0.40
1.29
14.29
1.29
2.91
76
6.57
FCF margin%
11.07
11.71
13.00
14.53
11.80
10.01
10.54
11.92
12.22
12.99
28.28
11.92
11.86
51
0.633
FCF / Net incomex
2.318
2.383
2.402
2.809
2.795
2.991
3.565
4.180
4.602
4.592
0.677
4.180
2.900
69
11.84
ROIC%
19.00
21.09
21.88
19.63
18.78
19.32
21.03
21.61
20.85
19.84
8.01
20.85
20.35
72
10.73
Return on equity%
8.42
6.75
5.21
5.70
8.58
10.73
8.82
7.63
10.00
8.06
2.26
8.82
8.24
84
27.25
Return on assets%
17.22
15.30
15.73
17.38
17.13
18.95
20.84
18.47
21.11
19.24
13.00
19.24
17.92
53
0.03
EPS€
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.03
11.84%
10.49%
—
2.97
EPS growth%
23.03
22.15
22.59
24.74
26.41
25.79
26.18
23.71
24.09
26.86
4.92
25.79
24.42
56
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.19%)
(0.56%)
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
6.96%
5.58%
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.05
0.06
0.02
7.65%
4.19%
—
27.95
Div yield (avg)%
15.84
15.55
13.07
13.72
11.49
12.47
12.91
14.73
15.35
14.62
4.57
14.62
14.17
12
16.69
Payout ratio%
9.73
10.93
12.14
12.03
13.15
15.49
17.41
14.67
16.56
17.20
25.68
16.56
13.91
54
39.43
Shares (diluted)M
32.06
28.61
28.55
25.68
27.59
26.58
25.77
27.23
24.35
24.57
39.29
(2.29%)
(2.72%)
54
6.18
Buyback yield%
31.57
30.79
31.17
30.18
32.63
32.60
32.18
32.31
32.71
29.85
9.67
32.31
31.88
32
1.113
D/E ratiox
0.642
0.745
0.851
0.865
0.842
0.977
1.058
1.208
1.432
1.618
0.800
1.208
0.921
18
1.232
Enterprise value€M
1.486
1.614
1.792
1.936
2.138
2.119
2.294
2.330
2.515
2.600
1.693
4.00%
6.67%
84
1.014
LT debt€M
1.341
1.385
1.288
1.294
1.425
1.299
1.368
1.496
1.659
1.635
1.919
2.79%
1.04%
61
Revenue
€1.831M
4.58%
1.00×
Cost of revenue
€1.061M
4.76%
1.02×
Operating expenses
€0.181M
4.50%
0.99×
Goodwill & intangibles
16.87%
Property and equipment
13.22%
Spread over hurdle
18.29%