3.249
Revenue€M
3.439
3.455
3.537
3.570
3.648
3.734
3.720
3.757
3.909
3.914
3.359
1.41%
1.42%
63
8.92
Revenue growth%
17.46
20.44
20.99
23.58
23.70
22.36
23.48
22.99
21.01
23.39
16.56
22.99
22.67
45
3.22
Gross margin%
21.54
20.11
22.54
24.38
21.83
21.98
20.02
20.45
20.68
23.17
7.39
20.68
21.69
77
3.17
Operating margin%
28.04
25.57
24.14
23.76
25.54
22.75
22.36
20.45
19.74
17.91
26.28
20.45
23.26
80
4.02
Net margin%
19.03
17.99
15.96
13.45
12.76
13.13
11.12
10.69
8.24
5.68
24.45
10.69
12.95
69
17.62
P/E ratio (avg)x
35.12
37.30
38.62
43.26
48.14
51.38
52.88
60.53
67.53
74.24
19.97
60.53
49.76
7
27.05
EV/EBITx
18.71
19.75
17.89
17.68
17.17
16.49
15.00
13.23
13.89
12.33
20.33
13.89
16.83
75
18.54
FCF yield (avg)%
14.48
17.09
19.25
21.98
22.28
24.35
23.43
25.93
23.92
26.79
25.11
24.35
22.86
60
9.54
FCF margin%
9.11
9.88
7.38
8.92
10.32
7.54
9.42
8.80
7.33
6.75
25.99
7.54
8.86
56
1.315
FCF / Net incomex
0.790
0.809
0.804
0.901
0.950
1.100
1.323
1.501
1.788
2.145
0.569
1.501
1.025
8
7.45
ROIC%
15.03
14.59
14.29
12.86
10.23
13.17
15.13
16.19
18.65
20.09
22.34
16.19
14.81
51
21.95
Return on equity%
12.16
12.82
11.13
11.17
9.77
8.40
5.48
7.11
9.17
12.00
12.32
8.40
10.45
20
17.96
Return on assets%
10.56
12.55
12.50
14.83
12.49
15.07
16.30
13.47
11.09
10.36
9.21
13.47
12.53
30
0.28
EPS€
0.07
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.12
0.12
0.29
9.31%
6.99%
—
29.75
EPS growth%
25.26
27.84
26.69
26.00
26.22
26.89
26.12
23.64
23.76
21.57
4.41
23.76
26.06
23
0.09
Bookvalue per sh€
0.21
0.25
0.30
0.31
0.33
0.36
0.43
0.41
0.40
0.41
0.05
4.61%
7.73%
—
0.30
FCF per share€
0.10
0.10
0.11
0.12
0.13
0.13
0.14
0.13
0.13
0.14
0.23
1.15%
2.52%
—
0.28
Dividend per sh€
0.04
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.30
(7.22%)
(4.12%)
—
3.61
Div yield (avg)%
28.98
26.50
26.37
27.99
25.55
28.42
30.39
33.00
31.16
31.22
20.92
31.16
28.70
38
14.36
Payout ratio%
6.13
4.58
6.55
3.99
4.47
3.57
5.59
5.64
5.58
6.17
19.78
5.59
5.59
88
6.145
Shares (diluted)M
6.961
6.711
7.912
8.821
9.381
10.98
13.01
14.89
16.21
18.39
6.043
14.41%
10.61%
69
4.01
Buyback yield%
3.14
0.71
0.40
0.40
1.47
0.74
0.40
0.40
2.53
1.91
3.79
0.74
0.72
36
0.846
D/E ratiox
1.676
1.586
1.734
1.966
2.054
2.096
1.971
1.986
2.259
2.412
1.789
2.096
1.978
23
3.115
Enterprise value€M
2.085
2.042
2.240
2.437
2.416
2.786
3.122
3.670
4.345
4.322
0.253
12.34%
7.32%
62
1.769
LT debt€M
0.867
0.987
1.098
1.090
1.285
1.391
1.659
1.883
2.204
2.555
1.931
14.73%
12.58%
39
Revenue
€3.914M
1.42%
1.00×
Cost of revenue
€2.526M
1.28%
0.99×
Operating expenses
€0.708M
1.57%
1.01×
Cash and investments
17.17%
Spread over hurdle
26.29%