0.485
Revenue€M
0.420
0.459
0.495
0.539
0.597
0.645
0.695
0.742
0.810
0.860
0.543
7.60%
8.07%
70
29.67
Revenue growth%
13.23
14.82
12.34
12.57
15.33
13.73
14.44
16.20
14.15
13.84
2.35
14.15
14.00
16
21.78
Gross margin%
15.25
18.08
15.55
17.70
18.69
19.82
22.44
20.04
19.71
17.81
19.36
19.82
18.38
7
22.61
Operating margin%
26.04
27.28
29.65
30.10
28.59
28.05
30.51
32.81
33.99
32.94
7.39
32.81
29.88
94
17.34
Net margin%
25.88
25.88
23.82
24.75
24.52
26.64
27.89
30.03
28.82
26.50
12.21
27.89
26.19
29
13.10
P/E ratio (avg)x
31.97
32.95
33.71
36.05
37.35
32.87
28.02
29.62
31.36
28.45
31.50
29.62
32.42
8
31.33
EV/EBITx
17.78
18.78
20.76
23.02
24.54
28.62
28.46
31.41
33.45
33.59
10.51
31.41
26.50
12
14.75
FCF yield (avg)%
31.25
31.44
33.28
34.56
32.00
29.78
31.94
32.28
30.13
29.50
26.26
30.13
31.69
42
9.02
FCF margin%
11.00
8.76
10.43
8.79
9.11
7.09
7.46
6.52
7.04
6.10
17.22
7.04
8.11
13
0.181
FCF / Net incomex
0.982
1.077
1.261
1.370
1.405
1.447
1.622
1.849
1.878
2.138
0.881
1.849
1.426
53
15.34
ROIC%
29.25
26.76
24.67
24.09
26.89
26.75
26.18
26.67
27.20
24.36
20.92
26.67
26.71
74
23.57
Return on equity%
2.82
1.72
0.77
3.62
2.01
3.85
3.73
5.12
6.09
4.51
5.50
4.51
3.67
91
20.54
Return on assets%
30.66
32.17
29.93
27.32
28.29
28.88
29.75
27.45
25.13
23.84
11.55
27.45
28.59
32
0.14
EPS€
0.69
0.62
0.65
0.70
0.64
0.59
0.58
0.61
0.54
0.56
0.15
(2.64%)
(2.15%)
—
22.41
EPS growth%
1.08
2.76
1.52
3.87
6.84
3.85
4.86
7.68
7.77
8.36
14.62
7.68
4.36
7
0.55
Bookvalue per sh€
0.67
0.75
0.68
0.64
0.72
0.71
0.75
0.81
0.85
0.78
0.61
1.49%
1.94%
—
0.38
FCF per share€
0.66
0.61
0.67
0.58
0.54
0.59
0.64
0.56
0.54
0.55
0.24
0.33%
(1.88%)
—
0.11
Dividend per sh€
0.51
0.48
0.48
0.49
0.49
0.54
0.55
0.58
0.62
0.60
0.22
4.45%
1.48%
—
3.20
Div yield (avg)%
26.21
25.82
24.66
23.01
20.07
20.36
21.21
18.49
17.10
17.91
22.33
18.49
20.78
61
14.12
Payout ratio%
10.03
12.58
11.13
9.61
10.98
13.22
12.45
15.02
14.66
15.83
29.70
14.66
12.51
18
0.630
Shares (diluted)M
0.868
0.851
0.926
0.907
0.882
0.886
0.907
0.981
0.937
0.944
0.643
1.37%
0.68%
32
18.85
Buyback yield%
17.05
17.07
16.03
13.07
15.37
15.33
16.14
14.36
13.53
10.76
15.10
14.36
15.35
29
1.172
D/E ratiox
0.550
0.526
0.591
0.589
0.601
0.599
0.632
0.698
0.799
0.810
1.713
0.698
0.600
25
0.704
Enterprise value€M
0.113
0.123
0.126
0.128
0.121
0.125
0.117
0.120
0.141
0.144
0.949
3.47%
2.83%
38
0.868
LT debt€M
0.381
0.392
0.438
0.492
0.547
0.586
0.625
0.615
0.663
0.739
0.207
6.23%
6.61%
78
Revenue
€0.860M
8.07%
1.00×
Cost of revenue
€0.496M
7.78%
0.97×
Operating expenses
€0.215M
8.24%
1.02×
Cash and investments
15.57%
Spread over hurdle
49.29%