0.829
Revenue€M
2.130
2.236
2.337
2.484
2.531
2.688
2.791
2.896
2.984
3.163
0.866
4.56%
4.39%
29
22.13
Revenue growth%
14.41
17.35
15.69
16.28
18.68
21.09
18.18
15.95
13.21
10.90
17.95
15.95
16.12
82
15.44
Gross margin%
6.83
9.74
8.59
6.27
5.51
5.88
4.42
4.69
3.11
3.61
7.16
4.42
5.69
60
23.57
Operating margin%
4.69
1.90
4.24
5.20
7.92
7.61
8.24
8.96
8.03
8.62
19.73
8.24
7.76
93
13.25
Net margin%
30.36
31.06
31.50
32.17
32.88
30.40
28.37
26.97
29.60
28.43
2.44
28.43
30.38
58
31.90
P/E ratio (avg)x
12.90
12.16
12.03
11.25
11.41
10.54
10.46
10.12
10.51
11.33
22.08
10.51
11.29
35
33.03
EV/EBITx
8.588
9.045
9.515
8.129
7.911
6.797
7.191
7.213
6.580
5.816
24.93
6.797
7.562
74
20.36
FCF yield (avg)%
12.24
13.30
13.16
14.38
14.88
12.89
14.79
13.35
11.69
10.49
24.01
12.89
13.23
92
29.43
FCF margin%
24.37
23.70
20.97
18.37
16.21
15.93
15.38
16.50
17.29
19.41
24.05
16.50
17.83
31
0.440
FCF / Net incomex
1.714
1.562
1.682
1.700
1.600
1.678
1.823
1.810
1.780
1.891
1.507
1.810
1.707
42
22.45
ROIC%
15.89
16.30
18.59
20.30
22.86
23.46
23.05
22.89
22.83
20.85
27.19
22.89
21.84
74
20.67
Return on equity%
33.15
31.74
30.74
33.28
35.05
36.84
34.74
36.66
33.84
36.00
29.66
36.00
34.29
66
20.99
Return on assets%
25.92
28.42
28.61
28.84
30.61
30.30
29.85
30.32
32.54
31.57
12.81
30.32
30.07
6
0.92
EPS€
0.40
0.39
0.36
0.33
0.34
0.31
0.31
0.33
0.33
0.33
0.95
(0.72%)
(1.53%)
—
6.61
EPS growth%
23.80
24.28
22.96
24.90
23.53
22.64
21.35
19.94
20.12
22.92
9.30
21.35
22.94
78
0.14
Bookvalue per sh€
0.59
0.62
0.58
0.55
0.49
0.52
0.47
0.48
0.45
0.40
0.49
(3.75%)
(2.96%)
—
0.52
FCF per share€
0.34
0.37
0.38
0.37
0.41
0.40
0.37
0.35
0.38
0.41
0.63
0.28%
0.72%
—
0.54
Dividend per sh€
0.76
0.81
0.86
0.78
0.82
0.76
0.78
0.84
0.86
0.97
0.25
3.32%
2.19%
—
24.07
Div yield (avg)%
8.00
10.38
12.03
12.35
13.30
10.56
11.51
12.45
11.23
12.87
4.13
11.51
11.77
19
26.53
Payout ratio%
11.08
9.92
10.33
11.85
11.47
9.10
7.93
7.72
9.98
11.32
29.76
9.10
10.16
14
1.751
Shares (diluted)M
1.919
1.956
2.144
2.288
2.360
2.115
2.315
2.412
2.504
2.413
1.705
0.45%
2.94%
82
26.25
Buyback yield%
6.70
5.85
3.11
1.14
3.48
0.82
0.40
2.30
4.90
5.13
9.08
2.30
3.29
21
0.280
D/E ratiox
0.464
0.551
0.587
0.614
0.601
0.701
0.724
0.738
0.777
0.844
1.754
0.738
0.658
45
1.107
Enterprise value€M
2.232
2.424
2.505
2.529
2.943
3.335
3.671
3.601
4.092
4.874
1.063
10.61%
9.49%
34
0.767
LT debt€M
0.349
0.395
0.441
0.480
0.509
0.496
0.543
0.578
0.648
0.641
2.026
4.69%
6.81%
47
Revenue
€3.163M
4.39%
1.00×
Cost of revenue
€1.855M
4.23%
0.98×
Operating expenses
€0.702M
4.90%
1.05×
Cash and investments
16.22%
Spread over hurdle
34.78%