1.046
Revenue€M
1.768
1.779
1.787
1.754
1.751
1.725
1.755
1.724
1.733
1.718
1.161
(0.37%)
(0.31%)
81
26.23
Revenue growth%
25.76
28.12
30.70
29.00
28.70
28.61
26.05
23.31
23.48
21.05
25.39
23.48
27.09
76
22.81
Gross margin%
13.84
14.92
15.92
14.16
16.11
16.52
16.21
16.57
16.49
14.76
5.72
16.49
16.01
37
5.24
Operating margin%
0.82
1.33
0.40
0.40
1.58
1.45
0.40
2.16
2.05
0.40
6.88
1.45
1.07
47
22.52
Net margin%
0.40
2.12
4.28
2.52
3.22
3.08
0.40
0.40
0.40
0.40
24.94
0.40
1.26
34
34.90
P/E ratio (avg)x
27.55
28.93
29.59
26.96
23.72
24.60
23.08
24.91
22.26
21.97
11.30
23.08
24.75
57
25.75
EV/EBITx
24.79
24.35
25.49
27.00
24.96
23.86
24.31
26.11
25.30
27.68
31.57
25.30
25.13
68
4.18
FCF yield (avg)%
21.60
22.13
21.93
22.52
22.34
23.35
22.80
22.76
20.33
19.16
20.10
22.76
22.23
17
20.06
FCF margin%
14.02
12.65
14.97
12.94
15.71
18.64
20.08
22.52
21.37
19.08
28.05
20.08
17.18
87
1.657
FCF / Net incomex
1.634
1.757
2.018
1.925
1.849
2.023
2.139
2.473
2.596
2.871
0.409
2.473
2.020
74
28.68
ROIC%
14.74
17.72
16.54
18.80
20.70
18.23
19.22
19.37
18.86
16.15
17.65
18.86
18.52
54
3.81
Return on equity%
14.23
14.57
11.63
14.42
15.78
18.07
20.55
22.03
19.74
22.58
18.09
20.55
16.93
83
28.46
Return on assets%
27.29
27.17
25.76
24.31
26.04
25.75
23.29
25.78
23.02
22.50
23.21
23.29
25.75
37
0.24
EPS€
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.25
1.64%
2.15%
—
9.20
EPS growth%
14.52
15.86
17.98
17.84
20.06
21.69
21.52
23.85
20.95
21.51
5.45
21.52
20.50
8
0.14
Bookvalue per sh€
0.12
0.11
0.12
0.14
0.13
0.13
0.14
0.13
0.15
0.15
0.25
2.69%
3.97%
—
0.22
FCF per share€
0.17
0.17
0.17
0.17
0.19
0.21
0.19
0.20
0.19
0.18
0.27
(1.37%)
0.74%
—
0.16
Dividend per sh€
0.29
0.29
0.31
0.34
0.34
0.33
0.32
0.33
0.32
0.35
0.13
0.74%
3.29%
—
22.54
Div yield (avg)%
10.18
11.34
11.02
9.34
7.02
5.45
5.81
3.48
4.79
6.50
16.11
5.45
6.76
29
29.76
Payout ratio%
12.72
10.86
13.09
13.66
12.54
11.62
14.00
15.83
13.74
12.40
8.33
13.74
12.90
92
1.415
Shares (diluted)M
1.590
1.584
1.505
1.461
1.517
1.658
1.561
1.730
1.946
1.971
1.402
5.38%
2.23%
77
13.25
Buyback yield%
8.33
10.79
13.50
14.27
15.38
12.86
14.74
13.51
16.25
17.17
25.59
14.74
13.89
7
0.107
D/E ratiox
0.317
0.351
0.381
0.430
0.445
0.476
0.447
0.442
0.428
0.434
1.247
0.442
0.432
5
0.330
Enterprise value€M
0.317
0.308
0.322
0.304
0.312
0.338
0.333
0.345
0.357
0.391
0.726
4.61%
0.86%
19
0.556
LT debt€M
1.301
1.288
1.441
1.355
1.257
1.317
1.395
1.416
1.479
1.568
0.704
4.52%
1.02%
38
Revenue
€1.718M
(0.31%)
1.00×
Cost of revenue
€0.855M
(0.56%)
0.97×
Operating expenses
€0.415M
(0.28%)
1.00×
Property and equipment
14.69%
Spread over hurdle
46.15%