5.329
Revenue€M
6.399
6.519
6.711
6.898
7.174
7.347
7.426
7.543
7.690
7.984
5.896
2.16%
2.56%
64
15.57
Revenue growth%
18.52
20.66
19.50
22.21
20.11
21.24
19.57
22.54
21.87
24.00
17.78
21.87
20.95
56
28.29
Gross margin%
18.72
17.27
17.68
16.87
18.37
16.08
13.61
15.65
15.25
17.90
3.75
15.65
17.07
52
27.54
Operating margin%
25.69
26.67
27.39
29.09
30.18
29.39
31.11
33.46
32.87
35.17
8.74
32.87
29.78
34
9.10
Net margin%
8.32
10.92
11.82
11.98
13.67
11.09
12.19
10.05
11.18
9.14
2.15
11.09
11.14
56
25.23
P/E ratio (avg)x
8.463
8.189
7.727
8.615
8.516
8.244
8.065
7.820
8.021
9.089
26.79
8.065
8.216
27
9.778
EV/EBITx
30.16
34.45
37.56
35.89
40.20
45.57
44.64
51.29
54.10
54.91
26.90
51.29
42.42
26
9.88
FCF yield (avg)%
17.85
17.71
17.02
17.80
18.70
21.32
21.17
20.26
20.91
22.77
22.30
21.17
19.48
60
12.67
FCF margin%
5.36
5.60
7.83
7.10
4.36
4.13
3.62
0.92
3.37
4.34
26.65
3.62
4.35
51
1.796
FCF / Net incomex
0.852
0.796
0.888
0.861
0.825
0.839
0.960
0.939
1.070
1.203
0.973
0.960
0.874
21
28.49
ROIC%
8.67
6.47
5.93
3.36
6.34
4.33
5.84
8.40
9.77
10.88
13.56
8.40
6.41
86
19.68
Return on equity%
26.96
29.19
31.41
32.37
31.98
29.43
30.40
30.74
28.33
26.38
22.22
29.43
29.92
15
29.33
Return on assets%
28.99
28.59
27.34
27.04
25.40
28.12
25.12
27.74
27.47
28.46
17.85
27.74
27.60
61
0.23
EPS€
0.22
0.22
0.21
0.21
0.20
0.18
0.16
0.15
0.15
0.16
0.25
(4.87%)
(3.36%)
—
29.29
EPS growth%
0.83
0.40
0.40
2.56
1.31
0.55
0.40
1.10
0.40
0.40
21.67
0.40
0.48
50
0.14
Bookvalue per sh€
0.15
0.14
0.15
0.16
0.17
0.16
0.15
0.14
0.12
0.12
0.22
(7.68%)
(2.38%)
—
0.24
FCF per share€
0.16
0.14
0.12
0.10
0.09
0.08
0.08
0.08
0.09
0.09
0.07
(1.20%)
(7.74%)
—
0.17
Dividend per sh€
0.14
0.14
0.15
0.14
0.15
0.15
0.17
0.16
0.15
0.15
0.13
0.29%
1.72%
—
16.32
Div yield (avg)%
2.57
2.03
0.76
1.23
1.55
0.40
0.40
0.40
1.73
1.17
7.52
0.40
1.20
64
20.66
Payout ratio%
7.31
7.83
5.96
4.30
4.82
7.61
8.59
10.72
11.64
12.01
19.73
10.72
7.72
7
9.135
Shares (diluted)M
9.857
9.426
9.958
10.97
10.54
10.43
10.22
10.69
10.93
11.68
9.270
2.08%
1.69%
72
23.68
Buyback yield%
7.02
8.82
6.69
4.80
5.50
3.35
0.64
0.40
2.16
4.40
26.87
2.16
4.60
87
0.909
D/E ratiox
0.761
0.772
0.806
0.854
0.745
0.732
0.682
0.732
0.763
0.791
0.206
0.732
0.762
25
7.126
Enterprise value€M
7.176
7.285
8.241
9.311
9.212
9.384
8.514
7.776
8.376
8.703
3.801
(1.13%)
2.01%
20
7.624
LT debt€M
9.645
9.708
9.549
8.689
8.824
8.365
7.790
8.143
7.789
8.029
3.294
(1.87%)
(1.28%)
63
Revenue
€7.984M
2.56%
1.00×
Cost of revenue
€3.814M
2.81%
1.02×
Operating expenses
€1.384M
2.24%
0.97×
Cash and investments
15.29%
Spread over hurdle
34.30%