0.053
Revenue€M
0.218
0.230
0.245
0.262
0.277
0.288
0.297
0.308
0.328
0.344
0.058
4.41%
4.97%
22
5.95
Revenue growth%
17.81
16.59
14.53
15.77
18.33
15.61
17.53
17.67
15.67
16.56
29.19
16.56
16.57
29
4.28
Gross margin%
32.24
32.09
31.41
33.29
34.70
34.06
32.94
32.25
33.14
30.93
21.29
32.94
32.59
21
25.25
Operating margin%
21.40
22.05
25.04
24.71
27.54
25.80
23.03
25.46
22.90
21.80
7.53
23.03
23.87
62
26.52
Net margin%
4.74
2.57
4.45
7.07
4.57
4.17
7.01
4.46
3.61
3.52
20.31
4.17
4.45
7
15.39
P/E ratio (avg)x
20.62
22.19
26.40
28.12
33.67
33.76
37.04
38.57
43.99
52.34
9.025
38.57
33.71
20
10.68
EV/EBITx
31.56
30.50
31.69
32.72
33.32
32.17
33.46
33.77
39.44
41.10
32.70
33.77
33.02
18
23.48
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.47
0.40
0.40
0.40
3.23
2.15
11.26
0.40
0.40
84
12.49
FCF margin%
22.01
23.24
20.88
22.78
23.44
22.11
24.89
23.22
24.82
27.56
10.67
24.82
23.23
14
0.963
FCF / Net incomex
0.922
0.886
0.861
0.898
0.935
0.853
0.957
0.970
1.024
1.100
1.597
0.970
0.929
57
21.09
ROIC%
21.77
19.11
21.35
22.21
23.44
21.82
24.66
22.14
22.73
24.83
27.50
22.73
22.18
23
9.83
Return on equity%
22.97
24.21
26.16
23.29
26.21
27.32
26.49
24.34
27.11
29.29
7.56
27.11
26.18
53
17.58
Return on assets%
20.36
22.03
22.40
20.09
17.89
16.01
16.44
18.77
21.26
20.39
4.90
18.77
20.23
12
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
5.75%
5.94%
—
15.15
EPS growth%
22.67
24.72
22.16
21.91
24.73
27.63
27.01
26.54
23.74
21.70
9.62
26.54
24.23
19
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
6.27%
2.26%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
6.90%
7.55%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(5.33%)
(5.48%)
—
13.65
Div yield (avg)%
28.48
30.52
30.17
31.82
34.68
36.19
36.65
35.05
36.64
38.70
29.60
36.64
34.86
38
23.74
Payout ratio%
6.90
9.13
8.53
8.49
6.22
6.67
6.40
3.77
3.08
4.08
16.18
4.08
6.54
7
134.0
Shares (diluted)M
94.24
99.89
95.94
92.63
82.45
76.79
77.01
77.79
77.43
70.82
131.6
(3.00%)
(3.68%)
69
2.90
Buyback yield%
22.89
24.98
22.66
20.94
19.18
18.32
16.47
16.56
18.59
18.44
22.07
18.32
18.89
64
1.723
D/E ratiox
2.046
2.234
2.453
2.224
2.497
2.365
2.635
2.731
2.920
2.879
0.641
2.731
2.475
15
0.290
Enterprise value€M
0.026
0.029
0.033
0.037
0.041
0.040
0.044
0.051
0.059
0.070
0.156
11.44%
11.25%
22
0.244
LT debt€M
0.360
0.350
0.409
0.481
0.498
0.510
0.565
0.573
0.565
0.664
0.065
5.93%
6.98%
38
Revenue
€0.344M
4.97%
1.00×
Cost of revenue
€0.206M
5.03%
1.01×
Operating expenses
€0.072M
5.11%
1.01×
Goodwill & intangibles
20.10%
Cash and investments
20.07%
Spread over hurdle
16.44%