0.632
Revenue€M
1.750
1.716
1.758
1.777
1.794
1.820
1.860
1.843
1.869
1.864
0.677
0.77%
0.82%
73
16.25
Revenue growth%
24.99
27.11
25.97
26.44
26.64
29.18
29.05
31.82
34.37
34.74
2.61
31.82
28.08
64
26.05
Gross margin%
19.49
19.55
19.39
16.91
18.90
21.42
23.69
24.39
24.58
24.46
26.95
24.39
20.48
92
21.65
Operating margin%
22.28
23.76
23.39
21.65
23.15
20.28
19.84
20.90
18.74
18.35
21.53
19.84
21.28
79
13.22
Net margin%
20.09
18.59
15.95
14.82
17.03
19.19
19.45
21.68
21.11
24.07
28.24
21.11
19.32
14
7.670
P/E ratio (avg)x
14.39
13.54
13.50
14.46
13.07
13.11
12.07
11.34
12.27
13.28
16.96
12.27
13.20
72
35.22
EV/EBITx
14.19
13.65
12.75
13.11
13.87
13.62
13.28
13.08
12.45
12.55
28.97
13.08
13.19
49
24.15
FCF yield (avg)%
7.78
8.38
9.79
6.96
7.45
5.60
7.61
9.89
10.44
12.44
14.76
9.89
8.08
12
13.10
FCF margin%
5.50
3.16
1.60
3.89
1.17
1.75
0.40
0.65
2.64
3.93
16.08
1.75
2.19
23
0.507
FCF / Net incomex
1.370
1.414
1.680
1.990
2.016
2.375
2.740
3.169
3.043
3.183
0.111
3.043
2.195
94
15.56
ROIC%
20.63
18.58
20.53
17.92
15.80
17.18
18.56
20.27
23.17
21.87
13.27
20.27
19.42
42
8.20
Return on equity%
30.19
31.63
34.17
33.86
32.23
31.54
30.17
27.71
30.25
27.40
17.38
30.17
30.89
21
4.26
Return on assets%
19.26
21.81
20.29
20.44
23.24
24.37
25.53
24.32
26.60
26.46
22.84
25.53
23.78
37
0.31
EPS€
0.19
0.16
0.17
0.17
0.16
0.15
0.14
0.14
0.15
0.14
0.34
(2.56%)
(1.97%)
—
11.38
EPS growth%
18.21
17.75
16.37
16.25
17.60
19.94
21.90
22.19
20.98
23.45
29.39
21.90
19.07
57
0.34
Bookvalue per sh€
0.16
0.15
0.17
0.19
0.19
0.20
0.24
0.25
0.28
0.28
0.31
7.91%
7.24%
—
0.08
FCF per share€
0.10
0.10
0.10
0.10
0.10
0.12
0.11
0.11
0.10
0.10
0.25
(1.33%)
(0.22%)
—
0.27
Dividend per sh€
0.40
0.38
0.39
0.45
0.46
0.45
0.52
0.51
0.58
0.66
0.29
7.66%
6.93%
—
26.30
Div yield (avg)%
30.71
28.81
28.28
29.19
28.88
26.90
28.93
26.26
26.17
27.42
26.28
26.90
28.55
44
18.93
Payout ratio%
10.17
9.16
9.55
12.19
10.55
8.09
5.69
6.62
9.31
11.18
18.96
8.09
9.43
47
3.306
Shares (diluted)M
5.092
5.376
5.323
5.159
5.683
5.806
5.438
5.817
6.658
7.161
3.246
4.73%
3.16%
83
8.12
Buyback yield%
22.96
20.62
21.94
24.86
24.38
26.58
27.33
29.63
31.06
29.24
22.28
29.24
25.72
14
0.891
D/E ratiox
0.543
0.552
0.602
0.671
0.761
0.855
0.927
1.037
1.117
1.216
0.907
1.037
0.808
33
1.064
Enterprise value€M
1.908
2.111
2.200
2.475
2.879
3.191
3.425
3.752
4.331
5.127
1.278
12.23%
10.43%
55
0.402
LT debt€M
2.587
2.606
2.888
2.918
3.339
3.509
3.451
3.772
3.661
4.354
0.996
5.45%
5.35%
24
Revenue
€1.864M
0.82%
1.00×
Cost of revenue
€1.168M
0.80%
1.00×
Operating expenses
€0.300M
0.83%
1.00×
Cash and investments
14.89%
Goodwill & intangibles
14.66%
Spread over hurdle
13.60%