6.213
Revenue€M
10.47
10.82
11.26
11.53
11.88
12.35
12.96
13.10
13.26
13.89
6.415
3.18%
3.13%
90
15.12
Revenue growth%
23.91
22.76
25.10
26.84
24.92
26.98
29.59
31.23
28.23
26.30
7.74
28.23
26.57
27
17.70
Gross margin%
8.78
7.06
6.27
9.09
10.26
10.91
10.97
12.94
14.96
16.05
12.49
12.94
10.58
38
26.08
Operating margin%
22.48
19.71
19.87
20.00
19.52
18.26
17.96
18.67
15.77
14.03
5.52
17.96
19.10
25
12.64
Net margin%
12.69
11.58
13.32
10.59
11.11
8.48
6.94
5.53
8.52
8.54
26.78
8.48
9.56
53
12.17
P/E ratio (avg)x
59.00
61.40
65.88
73.39
79.86
81.28
81.99
92.10
95.60
97.72
36.38
92.10
80.57
73
14.09
EV/EBITx
34.14
39.22
44.24
45.18
47.85
52.74
49.76
47.47
50.29
55.50
11.38
50.29
47.66
62
16.56
FCF yield (avg)%
10.43
8.62
8.02
7.64
5.38
4.18
5.92
7.66
9.70
12.23
23.75
7.66
7.84
75
21.31
FCF margin%
23.24
21.71
20.14
21.46
21.69
23.25
21.88
24.10
26.73
27.56
6.10
24.10
22.56
81
0.228
FCF / Net incomex
2.064
2.068
2.007
2.199
2.156
2.433
2.771
2.815
3.129
3.099
0.780
2.815
2.316
28
6.99
ROIC%
25.02
26.45
25.14
24.25
21.31
24.26
22.49
21.96
22.38
19.53
26.66
22.38
23.37
16
27.81
Return on equity%
33.58
31.40
33.18
31.47
33.31
32.89
34.61
35.04
33.24
32.91
6.63
33.24
33.21
8
6.77
Return on assets%
21.73
19.65
16.91
14.69
12.13
13.60
15.82
16.12
14.75
12.94
18.27
14.75
15.29
13
0.12
EPS€
0.16
0.18
0.18
0.17
0.17
0.17
0.17
0.19
0.19
0.21
0.13
4.56%
3.22%
—
4.02
EPS growth%
7.94
8.29
11.15
13.80
15.81
13.21
11.59
9.00
6.67
5.55
14.75
9.00
10.08
93
0.05
Bookvalue per sh€
0.11
0.11
0.12
0.12
0.12
0.13
0.13
0.13
0.13
0.15
0.07
4.93%
2.46%
—
0.12
FCF per share€
0.07
0.07
0.08
0.10
0.11
0.13
0.15
0.15
0.17
0.17
0.05
8.94%
9.65%
—
0.15
Dividend per sh€
0.12
0.14
0.14
0.13
0.14
0.13
0.13
0.13
0.14
0.14
0.07
1.19%
1.79%
—
9.35
Div yield (avg)%
14.75
13.57
11.96
9.42
9.74
10.80
10.59
8.84
11.60
10.19
6.22
10.59
10.70
60
19.37
Payout ratio%
9.92
11.90
13.49
12.90
13.31
12.51
15.21
12.81
10.33
9.46
27.42
12.51
12.66
92
57.51
Shares (diluted)M
71.25
83.69
84.98
99.41
104.4
100.3
95.79
112.1
132.0
146.3
59.52
6.99%
8.84%
69
5.54
Buyback yield%
21.36
19.26
21.54
24.20
24.85
24.12
27.10
28.94
27.30
30.06
29.66
27.30
24.52
61
1.699
D/E ratiox
1.697
1.724
1.735
1.834
2.046
2.301
2.300
2.234
2.292
2.335
0.361
2.300
2.140
16
4.465
Enterprise value€M
4.723
4.467
4.916
5.078
5.594
5.351
5.444
5.810
5.855
6.817
2.429
4.03%
4.06%
7
1.039
LT debt€M
12.17
13.02
14.62
13.77
14.50
15.80
16.12
16.41
15.23
15.21
1.565
0.96%
2.07%
56
Revenue
€13.89M
3.13%
1.00×
Cost of revenue
€7.071M
3.28%
1.01×
Operating expenses
€2.685M
2.53%
0.94×
Cash and investments
21.49%
Spread over hurdle
13.13%