0.154
Revenue€M
0.220
0.237
0.259
0.276
0.304
0.323
0.342
0.369
0.389
0.417
0.170
6.55%
7.39%
90
17.52
Revenue growth%
36.85
35.56
37.68
37.21
38.56
40.66
42.17
44.67
44.33
46.08
26.76
44.33
39.61
31
15.48
Gross margin%
28.75
27.70
30.53
32.04
32.60
33.75
36.27
34.06
36.01
35.24
25.43
35.24
33.18
40
12.28
Operating margin%
6.43
4.68
5.66
4.88
5.23
5.90
5.96
8.93
10.56
11.38
3.65
8.93
5.93
55
8.34
Net margin%
28.95
27.54
28.19
29.20
30.18
27.98
28.38
26.21
27.85
30.77
23.85
27.98
28.28
31
34.31
P/E ratio (avg)x
37.70
41.44
39.70
38.11
41.14
43.97
48.81
56.91
67.61
75.27
36.04
56.91
42.71
71
33.84
EV/EBITx
36.91
36.25
37.55
42.81
42.36
43.57
49.95
54.53
58.21
59.14
37.75
54.53
43.19
79
13.98
FCF yield (avg)%
19.51
18.04
16.14
15.66
18.60
20.32
22.28
20.34
18.13
18.63
12.68
20.32
18.61
89
15.76
FCF margin%
21.41
24.15
26.71
27.66
27.62
27.59
24.64
23.06
24.48
26.41
29.76
24.64
25.53
44
0.759
FCF / Net incomex
1.246
1.411
1.557
1.733
1.948
1.900
1.884
2.025
1.904
1.917
0.473
1.904
1.892
72
7.89
ROIC%
23.33
24.15
26.21
26.17
23.92
22.28
21.95
24.45
26.78
25.24
20.97
24.45
24.30
13
7.16
Return on equity%
15.67
14.34
13.34
10.37
12.77
15.16
12.78
10.75
13.68
12.92
26.20
12.92
13.13
28
25.13
Return on assets%
8.74
10.89
13.67
12.96
12.83
15.55
16.44
15.10
13.88
14.67
5.48
15.10
13.77
75
2.00
EPS€
0.47
0.56
0.64
0.71
0.82
0.84
0.97
1.11
1.14
1.31
2.14
9.81%
11.77%
—
10.60
EPS growth%
24.03
23.06
23.21
23.60
26.31
27.87
26.29
28.56
28.75
25.98
14.08
27.87
26.13
32
1.23
Bookvalue per sh€
3.78
4.42
5.15
5.70
6.06
7.06
6.92
8.15
8.37
9.08
1.00
8.40%
10.12%
—
0.57
FCF per share€
0.79
0.71
0.67
0.63
0.61
0.60
0.58
0.63
0.65
0.67
1.82
2.14%
(1.33%)
—
2.41
Dividend per sh€
0.66
0.70
0.69
0.70
0.66
0.66
0.65
0.71
0.78
0.91
1.87
6.63%
3.53%
—
22.11
Div yield (avg)%
16.76
18.10
17.63
19.72
19.33
18.60
18.62
19.28
17.89
15.85
15.96
18.60
18.35
88
10.59
Payout ratio%
5.15
2.16
3.76
5.89
7.95
8.60
10.02
7.50
6.94
8.96
14.52
8.60
7.22
15
0.267
Shares (diluted)M
0.320
0.358
0.331
0.347
0.325
0.335
0.319
0.314
0.340
0.383
0.279
3.34%
1.91%
86
5.96
Buyback yield%
1.75
2.44
0.55
3.39
5.19
2.51
3.20
5.85
5.62
4.70
15.96
4.70
3.29
78
0.864
D/E ratiox
1.425
1.448
1.304
1.358
1.173
1.133
1.050
0.913
0.882
0.882
1.383
0.913
1.153
8
0.254
Enterprise value€M
0.590
0.559
0.603
0.603
0.644
0.621
0.600
0.632
0.665
0.633
0.117
(0.36%)
1.46%
69
0.330
LT debt€M
0.272
0.288
0.289
0.326
0.360
0.366
0.375
0.418
0.374
0.372
0.185
0.62%
2.56%
95
Revenue
€0.417M
7.39%
1.00×
Cost of revenue
€0.267M
7.22%
0.98×
Operating expenses
€0.045M
7.63%
1.02×
Property and equipment
17.39%
Goodwill & intangibles
17.23%
Spread over hurdle
(0.59%)