0.239
Revenue€M
0.568
0.597
0.613
0.632
0.654
0.662
0.690
0.701
0.721
0.755
0.259
2.91%
3.17%
62
23.04
Revenue growth%
22.30
24.58
24.92
23.75
24.61
23.70
22.52
24.11
24.99
24.97
11.38
24.11
24.35
38
27.27
Gross margin%
1.57
1.78
2.35
4.96
4.82
4.15
6.76
6.69
7.70
5.89
27.79
6.69
4.89
66
19.16
Operating margin%
4.35
4.72
3.37
4.23
2.90
4.07
3.89
4.92
3.45
4.62
7.17
4.07
4.15
93
5.51
Net margin%
12.77
14.14
13.00
11.77
11.89
14.24
14.15
14.80
13.22
10.51
17.92
14.15
13.11
18
11.10
P/E ratio (avg)x
27.09
24.78
21.98
23.29
24.16
26.32
24.55
22.85
23.78
24.32
22.50
24.32
24.24
85
10.24
EV/EBITx
34.07
35.92
42.38
45.30
52.94
56.78
56.14
66.26
78.06
91.21
10.25
66.26
54.54
54
11.71
FCF yield (avg)%
17.14
16.31
17.67
19.87
19.70
20.52
21.45
20.69
19.07
21.45
26.88
20.69
19.79
40
5.12
FCF margin%
23.60
26.11
28.42
27.68
29.32
26.35
24.64
22.27
24.60
26.95
10.71
24.64
26.23
62
1.459
FCF / Net incomex
2.457
2.385
2.481
2.756
2.815
2.756
2.602
2.433
2.470
2.600
0.481
2.600
2.540
95
28.52
ROIC%
8.80
11.07
12.41
14.10
16.12
13.25
13.37
12.46
11.49
13.87
18.46
13.25
12.86
68
25.69
Return on equity%
27.39
28.30
30.22
28.92
27.01
26.28
28.84
27.27
25.43
23.04
3.16
26.28
27.33
62
24.58
Return on assets%
4.06
1.46
4.16
5.85
8.66
5.93
3.68
4.46
5.01
5.57
23.38
5.01
4.74
74
0.20
EPS€
0.17
0.17
0.17
0.17
0.17
0.20
0.21
0.23
0.27
0.31
0.21
12.44%
7.62%
—
6.12
EPS growth%
22.32
20.00
19.19
20.10
22.48
22.94
21.29
23.29
21.23
21.33
15.99
21.33
21.31
25
0.10
Bookvalue per sh€
0.55
0.61
0.63
0.70
0.70
0.74
0.73
0.76
0.85
0.92
0.38
5.61%
6.49%
—
0.17
FCF per share€
0.25
0.28
0.29
0.30
0.34
0.34
0.36
0.43
0.43
0.46
0.27
6.46%
6.05%
—
0.13
Dividend per sh€
0.10
0.08
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.28
(3.48%)
(4.87%)
—
11.94
Div yield (avg)%
23.83
24.93
22.25
20.21
20.45
20.97
20.04
20.79
18.40
17.66
17.60
20.04
20.62
16
14.94
Payout ratio%
7.75
8.43
9.36
9.99
8.66
6.69
6.52
3.73
1.76
2.33
14.68
3.73
7.22
73
2.140
Shares (diluted)M
2.763
2.977
2.777
2.676
2.601
2.585
2.859
2.921
3.140
3.307
2.169
4.92%
2.90%
69
9.87
Buyback yield%
17.91
17.50
15.42
12.86
11.75
12.21
12.84
10.80
8.87
6.42
19.85
10.80
12.53
7
1.754
D/E ratiox
1.393
1.428
1.684
1.706
1.761
1.683
1.902
1.859
2.078
2.073
0.366
1.902
1.733
62
0.435
Enterprise value€M
0.695
0.693
0.712
0.694
0.659
0.701
0.744
0.776
0.899
0.920
0.441
6.91%
2.97%
41
0.452
LT debt€M
0.210
0.205
0.225
0.217
0.217
0.231
0.247
0.272
0.273
0.247
0.290
2.63%
2.32%
12
Revenue
€0.755M
3.17%
1.00×
Cost of revenue
€0.497M
3.06%
0.99×
Operating expenses
€0.164M
3.49%
1.03×
Cash and investments
18.28%
Spread over hurdle
(3.93%)