0.279
Revenue€M
0.664
0.694
0.746
0.794
0.834
0.872
0.908
0.941
0.986
1.033
0.302
4.37%
4.96%
11
17.34
Revenue growth%
15.15
12.45
11.28
12.13
9.60
8.55
10.24
9.48
10.46
10.92
20.13
10.24
10.69
83
6.39
Gross margin%
7.01
4.71
2.09
3.77
2.24
1.66
2.04
1.36
1.70
4.53
27.82
1.70
2.17
60
22.32
Operating margin%
9.70
8.55
7.39
10.32
10.41
12.20
14.96
16.46
14.78
15.29
29.05
14.96
11.31
68
17.83
Net margin%
13.49
16.44
18.21
19.16
19.88
17.19
14.88
12.05
11.34
9.56
11.95
12.05
15.66
18
24.47
P/E ratio (avg)x
16.87
14.83
15.43
14.44
12.56
12.23
11.79
10.66
9.644
9.099
11.32
10.66
12.40
78
18.10
EV/EBITx
12.18
13.43
14.45
14.62
15.98
15.63
14.34
14.45
14.05
15.25
30.93
14.45
14.45
72
18.63
FCF yield (avg)%
22.72
25.56
22.63
23.89
22.37
19.49
19.97
19.18
20.44
21.51
11.85
19.97
21.94
78
2.92
FCF margin%
12.24
10.71
9.01
10.28
12.00
12.69
10.61
8.63
10.46
10.13
6.51
10.46
10.53
73
1.707
FCF / Net incomex
1.536
1.441
1.629
1.616
1.694
1.618
1.852
1.918
1.991
1.927
1.285
1.918
1.661
65
20.96
ROIC%
20.00
19.08
21.51
19.93
17.15
16.66
16.28
17.12
15.59
18.22
28.22
16.66
17.68
64
9.91
Return on equity%
7.49
6.44
4.79
3.92
5.34
4.75
6.01
4.24
7.14
4.31
10.04
4.75
5.07
53
20.10
Return on assets%
11.25
8.98
6.95
7.10
4.92
7.20
7.35
7.75
7.63
8.58
3.12
7.63
7.49
13
0.18
EPS€
0.26
0.25
0.24
0.22
0.21
0.19
0.17
0.16
0.17
0.18
0.20
(3.74%)
(3.49%)
—
7.84
EPS growth%
16.28
19.04
18.20
15.21
14.80
15.76
12.96
12.83
11.35
11.27
14.29
12.83
15.00
11
0.23
Bookvalue per sh€
0.70
0.75
0.77
0.80
0.85
0.88
0.81
0.86
0.87
0.87
0.69
0.58%
2.41%
—
0.33
FCF per share€
0.60
0.63
0.66
0.72
0.79
0.72
0.79
0.80
0.82
0.80
0.23
0.27%
3.89%
—
0.49
Dividend per sh€
0.29
0.30
0.31
0.35
0.36
0.39
0.40
0.36
0.39
0.35
0.72
(0.40%)
0.98%
—
6.90
Div yield (avg)%
17.79
19.55
18.04
18.71
21.64
23.63
21.71
24.00
23.31
24.70
25.30
23.63
21.68
21
7.85
Payout ratio%
20.41
18.06
20.76
20.06
19.63
19.23
20.64
22.22
24.28
24.63
7.41
22.22
20.53
59
1.056
Shares (diluted)M
1.053
0.986
1.020
0.935
0.838
0.881
0.831
0.773
0.672
0.624
1.087
(5.71%)
(4.60%)
51
4.33
Buyback yield%
5.58
7.28
6.21
6.37
8.96
10.05
9.56
11.14
11.36
13.22
15.64
11.14
9.26
90
0.378
D/E ratiox
1.304
1.444
1.439
1.454
1.347
1.224
1.116
1.111
1.136
1.080
0.744
1.116
1.264
23
0.237
Enterprise value€M
0.433
0.426
0.492
0.517
0.565
0.608
0.630
0.672
0.732
0.840
0.119
8.26%
8.86%
88
0.853
LT debt€M
0.935
0.948
0.973
0.930
1.068
1.034
1.019
1.049
1.167
1.372
0.400
5.14%
4.36%
12
Revenue
€1.033M
4.96%
1.00×
Cost of revenue
€0.722M
4.94%
1.00×
Operating expenses
€0.112M
3.86%
0.90×
Goodwill & intangibles
16.30%
Cash and investments
15.41%
Spread over hurdle
35.99%