0.085
Revenue€M
1.222
1.251
1.280
1.298
1.348
1.390
1.395
1.416
1.468
1.495
0.087
2.09%
2.15%
77
29.12
Revenue growth%
3.82
1.47
0.51
1.00
0.40
3.26
1.74
0.79
0.40
0.40
16.42
0.79
0.90
77
6.00
Gross margin%
24.19
21.44
23.31
21.48
21.96
19.24
18.67
17.74
15.33
14.96
11.06
17.74
20.34
37
29.49
Operating margin%
26.80
26.13
28.88
28.58
26.02
23.83
25.26
25.90
22.91
20.07
2.86
23.83
25.96
29
7.15
Net margin%
4.96
4.70
4.52
5.40
4.50
2.17
0.53
0.40
0.72
0.40
4.40
0.53
3.34
30
35.71
P/E ratio (avg)x
23.15
23.63
25.99
27.91
30.27
28.34
27.95
31.15
33.96
31.40
12.26
31.15
28.14
72
13.63
EV/EBITx
7.626
7.866
6.847
7.095
6.337
5.720
5.080
4.746
4.711
4.820
12.23
4.820
6.028
27
8.15
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.55
4.05
6.30
3.67
6.20
4.26
18.17
4.26
2.61
37
4.75
FCF margin%
14.68
13.22
14.44
12.24
10.72
13.13
10.61
7.95
7.71
10.68
20.46
10.61
11.48
49
1.502
FCF / Net incomex
0.981
0.945
1.010
1.127
1.052
1.184
1.256
1.403
1.354
1.424
0.860
1.354
1.156
60
19.58
ROIC%
25.41
26.97
26.88
26.72
28.75
30.38
29.53
30.08
27.97
25.61
16.85
29.53
27.47
83
24.94
Return on equity%
26.31
26.45
25.45
28.14
29.14
28.05
25.48
23.53
26.30
27.88
14.78
26.30
26.38
37
19.42
Return on assets%
0.40
0.41
2.26
1.07
2.44
0.40
0.40
1.77
2.57
0.40
2.91
0.40
0.74
24
0.16
EPS€
0.21
0.22
0.20
0.21
0.18
0.16
0.17
0.17
0.17
0.15
0.17
(4.66%)
(3.11%)
—
22.21
EPS growth%
30.09
29.73
31.63
33.87
34.25
34.02
34.51
37.05
34.15
31.59
21.22
34.15
33.94
17
0.05
Bookvalue per sh€
0.18
0.19
0.17
0.16
0.18
0.17
0.18
0.19
0.17
0.18
0.18
0.85%
(1.12%)
—
0.05
FCF per share€
0.12
0.13
0.14
0.14
0.13
0.14
0.15
0.16
0.17
0.18
0.10
6.78%
4.07%
—
0.27
Dividend per sh€
0.13
0.12
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.08
0.25
(2.93%)
(4.61%)
—
8.50
Div yield (avg)%
13.54
16.44
18.33
20.62
18.64
20.02
22.41
24.99
25.87
23.20
9.88
23.20
20.32
13
4.92
Payout ratio%
19.32
16.56
15.63
15.15
17.83
19.32
21.70
20.68
20.84
18.10
5.99
20.68
18.71
31
2.407
Shares (diluted)M
2.847
3.050
3.527
3.350
3.573
3.877
4.045
3.829
3.722
4.025
2.400
2.41%
3.88%
32
28.68
Buyback yield%
0.40
0.60
2.33
0.66
0.40
0.40
0.40
0.40
0.40
0.56
21.77
0.40
0.40
31
1.588
D/E ratiox
0.940
0.860
0.840
0.784
0.724
0.736
0.809
0.874
0.922
1.031
0.833
0.874
0.850
6
0.802
Enterprise value€M
0.796
0.805
0.830
0.894
0.843
0.970
0.943
0.885
0.942
1.088
0.927
5.23%
3.72%
84
0.124
LT debt€M
0.591
0.539
0.538
0.554
0.547
0.611
0.629
0.693
0.785
0.830
1.000
8.73%
3.27%
87
Revenue
€1.495M
2.15%
1.00×
Cost of revenue
€0.991M
2.27%
1.01×
Operating expenses
€0.166M
1.44%
0.93×
Cash and investments
16.42%
Spread over hurdle
29.69%