9.512
Revenue€M
7.020
7.578
7.872
8.170
8.511
9.015
9.724
10.43
11.02
11.77
10.06
6.71%
6.13%
14
8.23
Revenue growth%
28.41
27.43
26.36
27.66
27.89
25.08
24.86
26.18
27.81
29.68
6.63
26.18
27.54
85
6.11
Gross margin%
8.08
9.27
6.80
6.51
8.12
8.44
11.34
13.25
11.76
9.74
2.45
11.34
8.86
57
29.70
Operating margin%
22.99
25.48
28.22
29.86
31.18
28.45
26.30
29.18
31.81
34.38
18.71
29.18
28.82
35
21.92
Net margin%
25.70
28.10
25.79
24.39
27.27
24.55
25.41
28.05
26.33
29.27
7.56
26.33
26.06
60
33.13
P/E ratio (avg)x
44.12
50.50
51.44
57.58
68.84
76.73
83.47
80.88
80.30
88.85
15.22
80.88
72.78
13
10.40
EV/EBITx
47.40
52.62
60.02
60.96
64.64
69.18
64.23
64.77
60.92
61.35
14.98
64.23
61.16
27
21.49
FCF yield (avg)%
18.69
18.14
20.52
19.36
18.63
19.89
21.33
19.56
17.68
15.87
22.07
19.56
19.03
23
11.71
FCF margin%
2.74
3.85
5.47
6.37
7.46
10.04
10.85
9.68
10.50
8.75
6.32
10.04
8.11
7
1.420
FCF / Net incomex
1.849
1.968
2.371
2.755
2.838
3.256
3.912
4.273
4.229
4.445
1.161
4.229
3.047
63
24.18
ROIC%
21.80
23.19
20.68
18.46
16.20
18.55
18.69
20.73
19.79
18.70
26.60
18.70
19.25
40
14.67
Return on equity%
22.95
20.56
17.67
16.35
16.69
16.81
17.40
17.64
16.48
14.10
14.70
16.81
17.10
60
21.51
Return on assets%
19.68
19.09
21.79
19.22
18.45
16.99
19.34
21.77
22.17
20.71
10.70
20.71
19.51
70
0.56
EPS€
0.22
0.21
0.21
0.21
0.25
0.26
0.29
0.30
0.32
0.33
0.61
5.77%
6.27%
—
20.54
EPS growth%
2.20
3.51
3.33
0.97
0.40
0.40
1.56
4.48
4.32
2.67
18.25
2.67
2.43
68
0.63
Bookvalue per sh€
0.15
0.17
0.20
0.20
0.23
0.24
0.25
0.30
0.36
0.43
0.76
13.33%
11.76%
—
0.59
FCF per share€
0.31
0.32
0.30
0.29
0.27
0.28
0.30
0.32
0.28
0.30
0.47
1.72%
(1.59%)
—
0.54
Dividend per sh€
0.87
0.89
1.04
1.22
1.19
1.40
1.52
1.72
1.94
2.10
0.26
11.96%
11.15%
—
4.44
Div yield (avg)%
20.47
18.53
20.26
22.43
23.37
21.05
22.23
24.91
25.90
25.58
16.34
24.91
22.33
86
23.40
Payout ratio%
22.91
22.40
23.85
22.60
19.85
17.82
15.87
14.95
16.00
13.57
5.85
15.87
18.84
33
5.496
Shares (diluted)M
8.168
9.578
9.307
9.563
9.873
10.23
11.50
13.75
14.41
14.32
5.345
7.72%
5.59%
39
23.67
Buyback yield%
32.49
33.70
36.25
38.92
41.42
42.11
41.49
41.30
41.86
44.49
5.51
41.86
41.36
62
1.348
D/E ratiox
0.931
0.905
1.012
1.135
1.302
1.250
1.282
1.441
1.590
1.537
1.639
1.441
1.266
80
8.869
Enterprise value€M
8.338
7.282
7.283
6.358
5.823
5.277
4.960
5.054
5.066
5.318
9.120
(1.80%)
(3.51%)
34
3.670
LT debt€M
2.653
2.685
2.398
2.105
1.941
2.005
2.089
1.989
1.818
1.874
9.439
(0.71%)
(4.42%)
26
Revenue
€11.77M
6.13%
1.00×
Cost of revenue
€7.844M
5.98%
0.99×
Operating expenses
€2.522M
5.83%
0.97×
Cash and investments
16.83%
Spread over hurdle
17.16%