0.192
Revenue€M
0.133
0.141
0.153
0.164
0.172
0.182
0.195
0.209
0.220
0.240
0.209
6.87%
6.70%
41
5.88
Revenue growth%
18.35
17.65
15.78
17.51
18.41
20.91
22.51
20.13
18.30
15.79
22.45
20.13
18.33
75
27.87
Gross margin%
8.70
6.33
7.63
8.46
9.98
8.24
7.91
7.99
5.40
6.30
10.58
7.91
7.95
84
23.77
Operating margin%
33.10
32.78
31.79
34.57
36.32
34.01
35.11
36.14
35.76
34.69
23.28
35.11
34.63
92
7.78
Net margin%
35.33
33.28
32.74
32.83
35.00
32.49
29.65
32.48
32.15
33.70
3.62
32.48
32.78
84
19.37
P/E ratio (avg)x
21.38
22.50
22.35
24.75
27.23
30.57
33.70
31.39
29.19
29.43
23.33
30.57
28.21
52
16.72
EV/EBITx
18.95
17.91
16.23
14.05
12.23
10.54
10.64
9.586
10.00
9.687
24.35
10.00
11.44
88
26.91
FCF yield (avg)%
5.31
6.14
4.36
1.54
1.76
0.40
0.40
1.76
0.83
0.40
17.96
0.40
1.65
68
6.46
FCF margin%
26.99
26.40
26.48
27.68
27.31
25.31
27.25
28.18
31.07
30.60
20.10
28.18
27.28
74
1.764
FCF / Net incomex
1.508
1.385
1.298
1.193
1.126
1.223
1.329
1.280
1.213
1.204
0.125
1.223
1.252
25
5.76
ROIC%
4.07
2.22
1.68
3.15
1.62
3.14
5.47
4.76
4.78
3.96
28.49
4.76
3.56
17
29.55
Return on equity%
5.99
3.70
1.40
1.73
4.07
2.83
4.31
4.99
6.55
4.36
7.03
4.36
4.19
13
25.42
Return on assets%
33.73
34.85
33.28
32.98
31.38
30.79
30.46
32.58
34.27
31.53
26.33
31.53
32.78
33
0.05
EPS€
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.13
0.15
0.16
0.06
10.11%
9.15%
—
13.10
EPS growth%
10.16
9.34
8.48
10.23
9.53
10.89
12.61
10.90
8.71
11.32
10.16
10.90
10.19
29
0.18
Bookvalue per sh€
0.50
0.48
0.47
0.46
0.49
0.53
0.51
0.52
0.48
0.50
0.11
0.63%
0.85%
—
0.22
FCF per share€
0.24
0.26
0.24
0.26
0.23
0.23
0.21
0.23
0.23
0.23
0.19
(0.05%)
(0.56%)
—
0.25
Dividend per sh€
0.56
0.56
0.66
0.80
0.92
1.08
1.14
1.19
1.45
1.50
0.06
10.10%
11.82%
—
26.80
Div yield (avg)%
24.89
27.14
24.59
21.91
20.79
22.47
24.55
27.20
26.73
29.12
4.15
26.73
24.74
48
3.13
Payout ratio%
10.20
9.63
10.38
11.16
12.72
13.85
11.13
8.86
7.52
5.17
20.37
8.86
10.29
58
0.595
Shares (diluted)M
0.819
0.919
0.919
1.061
1.118
1.281
1.232
1.240
1.355
1.357
0.571
3.97%
6.16%
58
23.32
Buyback yield%
12.09
14.04
12.05
10.68
8.39
6.76
7.29
6.69
5.69
3.13
27.18
6.69
7.84
95
0.712
D/E ratiox
1.374
1.391
1.379
1.222
1.247
1.363
1.403
1.504
1.397
1.511
1.592
1.403
1.385
51
0.273
Enterprise value€M
0.120
0.133
0.149
0.152
0.152
0.154
0.144
0.141
0.149
0.147
0.131
(0.62%)
1.92%
12
0.280
LT debt€M
0.044
0.047
0.053
0.056
0.063
0.073
0.080
0.090
0.102
0.118
0.147
13.46%
9.73%
61
Revenue
€0.240M
6.70%
1.00×
Cost of revenue
€0.124M
6.62%
0.99×
Operating expenses
€0.047M
6.44%
0.98×
Property and equipment
15.80%
Spread over hurdle
(2.88%)