0.132
Revenue€M
1.621
1.746
1.873
1.962
2.079
2.194
2.351
2.488
2.618
2.795
0.136
6.10%
6.28%
90
26.49
Revenue growth%
29.65
30.80
30.43
32.63
31.52
34.01
31.98
34.59
34.66
33.43
16.47
34.01
32.31
50
7.90
Gross margin%
24.42
23.53
23.00
24.54
24.16
26.51
25.27
23.80
25.11
25.50
23.89
25.27
24.48
58
6.03
Operating margin%
12.88
14.29
11.81
9.45
12.31
13.87
10.88
10.51
7.98
7.29
26.82
10.51
11.35
37
15.93
Net margin%
28.85
30.82
33.67
31.22
31.72
34.13
36.35
37.59
36.47
36.18
25.10
36.35
33.90
9
23.20
P/E ratio (avg)x
16.45
18.63
20.18
22.73
27.18
27.53
30.95
37.48
40.43
39.47
32.70
37.48
27.36
35
22.81
EV/EBITx
29.33
26.41
27.94
25.30
23.66
21.28
18.64
16.92
18.70
20.73
34.34
18.70
22.47
36
19.65
FCF yield (avg)%
29.84
28.58
26.44
26.66
23.66
25.07
27.68
25.41
25.05
24.68
16.63
25.07
25.93
94
24.39
FCF margin%
20.44
19.27
16.94
16.99
18.53
16.04
13.20
14.66
14.25
14.64
15.62
14.64
16.49
20
1.694
FCF / Net incomex
1.203
1.289
1.552
1.863
1.920
2.036
2.141
2.601
3.023
3.075
1.502
2.601
1.978
53
10.60
ROIC%
1.72
1.25
2.18
0.40
1.29
3.92
6.73
8.00
10.62
8.43
14.31
8.00
3.05
50
6.35
Return on equity%
13.90
13.54
13.20
15.05
15.38
14.51
17.45
16.19
14.64
12.85
14.33
14.64
14.58
47
9.05
Return on assets%
7.83
6.76
5.71
4.82
1.98
3.27
2.34
4.88
6.16
6.01
22.77
4.88
5.29
6
0.47
EPS€
0.21
0.20
0.22
0.20
0.23
0.22
0.21
0.20
0.20
0.20
0.49
(2.43%)
(0.29%)
—
24.39
EPS growth%
31.07
28.80
28.88
29.52
28.61
25.99
24.43
24.13
21.16
20.10
9.68
24.13
27.30
45
0.37
Bookvalue per sh€
0.60
0.59
0.59
0.59
0.68
0.69
0.75
0.73
0.74
0.88
0.11
5.45%
4.36%
—
0.51
FCF per share€
0.57
0.62
0.63
0.64
0.68
0.64
0.71
0.70
0.63
0.65
0.33
(0.86%)
2.47%
—
0.22
Dividend per sh€
0.79
0.82
0.96
1.16
1.32
1.32
1.59
1.70
1.80
1.87
0.11
7.16%
9.59%
—
28.94
Div yield (avg)%
20.38
19.98
19.29
18.65
20.27
22.73
20.99
18.65
18.09
17.85
29.26
18.65
19.63
33
28.42
Payout ratio%
14.17
11.20
12.46
14.84
12.36
9.58
8.58
11.47
14.20
15.16
10.01
11.47
12.41
84
1.437
Shares (diluted)M
1.996
2.213
2.155
2.124
2.359
2.503
2.581
2.530
2.666
2.674
1.461
2.54%
2.56%
46
19.44
Buyback yield%
11.83
13.53
10.69
11.23
8.93
7.43
6.67
6.30
8.48
10.22
19.02
7.43
9.57
47
0.154
D/E ratiox
0.731
0.870
0.951
0.916
0.967
1.116
1.300
1.510
1.735
1.781
0.619
1.510
1.042
35
0.952
Enterprise value€M
0.632
0.583
0.547
0.572
0.497
0.429
0.454
0.439
0.392
0.341
1.468
(7.28%)
(5.38%)
62
0.499
LT debt€M
2.256
2.103
2.005
1.879
1.773
2.039
1.905
2.136
2.392
2.562
2.168
7.65%
1.20%
85
Revenue
€2.795M
6.28%
1.00×
Cost of revenue
€1.248M
7.05%
1.07×
Operating expenses
€0.609M
5.45%
0.92×
Cash and investments
14.83%
Goodwill & intangibles
14.42%
Spread over hurdle
19.52%