0.023
Revenue€M
0.134
0.138
0.142
0.142
0.148
0.151
0.152
0.159
0.161
0.169
0.024
2.72%
2.43%
9
16.38
Revenue growth%
22.18
21.12
21.78
20.70
20.81
21.70
23.09
24.71
26.52
28.74
14.68
24.71
21.98
47
19.90
Gross margin%
18.73
19.18
18.53
16.11
18.26
18.20
16.74
17.96
17.33
16.02
13.79
17.33
18.08
42
22.70
Operating margin%
24.03
22.22
23.60
24.37
26.54
26.90
27.28
26.97
27.19
26.70
11.92
26.97
26.62
26
27.39
Net margin%
4.42
5.14
7.38
9.51
7.91
6.74
8.67
8.44
10.43
13.05
2.73
8.67
8.17
46
6.089
P/E ratio (avg)x
29.64
28.22
31.80
32.48
30.29
30.99
28.75
26.82
25.40
24.38
33.34
26.82
29.20
24
9.618
EV/EBITx
14.37
14.77
16.36
17.81
19.40
21.00
22.37
24.65
26.63
26.16
32.16
24.65
20.20
44
26.61
FCF yield (avg)%
6.41
6.87
8.74
5.81
5.87
5.55
6.88
8.60
8.12
7.71
28.15
7.71
6.88
75
22.03
FCF margin%
27.09
26.09
24.65
25.66
26.66
29.36
28.69
29.88
28.89
28.41
4.98
28.89
27.75
24
0.498
FCF / Net incomex
0.605
0.581
0.602
0.618
0.673
0.771
0.731
0.848
0.896
0.975
0.496
0.848
0.702
25
9.61
ROIC%
17.59
20.27
21.36
22.23
20.28
17.64
19.42
19.35
18.12
18.08
23.80
18.12
19.38
92
28.50
Return on equity%
18.91
21.06
18.52
17.64
17.69
15.01
16.57
15.54
17.73
17.17
6.08
16.57
17.67
5
13.42
Return on assets%
15.13
17.29
18.02
15.08
13.97
12.02
13.76
15.14
13.06
12.32
20.07
13.06
14.52
15
0.14
EPS€
0.29
0.28
0.30
0.29
0.28
0.27
0.30
0.31
0.34
0.39
0.15
7.08%
4.48%
—
25.07
EPS growth%
14.35
12.35
14.95
12.25
9.69
7.68
9.18
7.69
7.78
4.85
3.36
7.69
9.44
68
0.06
Bookvalue per sh€
0.15
0.13
0.12
0.11
0.11
0.11
0.12
0.12
0.13
0.14
0.10
4.07%
(1.55%)
—
0.06
FCF per share€
0.25
0.24
0.25
0.26
0.26
0.27
0.28
0.31
0.29
0.28
0.10
1.44%
1.42%
—
0.20
Dividend per sh€
0.30
0.29
0.28
0.33
0.33
0.34
0.35
0.37
0.41
0.47
0.19
7.39%
5.44%
—
7.77
Div yield (avg)%
16.98
19.88
18.68
20.54
18.94
19.26
18.01
17.44
18.60
18.15
16.73
18.15
18.64
53
18.47
Payout ratio%
13.53
12.49
13.02
13.70
13.73
13.87
16.78
16.27
14.48
17.04
3.25
16.27
13.80
89
0.370
Shares (diluted)M
0.346
0.366
0.318
0.310
0.329
0.354
0.320
0.279
0.272
0.289
0.364
(2.59%)
(1.84%)
53
22.79
Buyback yield%
15.59
14.83
14.13
15.31
17.32
20.23
20.72
21.18
19.56
17.59
10.15
20.23
17.46
87
0.314
D/E ratiox
1.258
1.343
1.501
1.580
1.558
1.506
1.721
1.934
1.934
2.053
1.197
1.934
1.569
60
0.069
Enterprise value€M
0.154
0.169
0.169
0.188
0.180
0.160
0.170
0.168
0.157
0.155
0.126
(2.98%)
(0.35%)
18
0.073
LT debt€M
0.080
0.087
0.093
0.109
0.124
0.145
0.160
0.161
0.159
0.167
0.107
6.14%
8.30%
70
Revenue
€0.169M
2.43%
1.00×
Cost of revenue
€0.087M
2.12%
0.97×
Operating expenses
€0.030M
2.97%
1.05×
Goodwill & intangibles
19.75%
Property and equipment
18.55%
Spread over hurdle
22.35%