0.450
Revenue€M
0.471
0.514
0.566
0.598
0.638
0.673
0.729
0.786
0.856
0.929
0.476
7.79%
7.78%
78
17.33
Revenue growth%
6.46
6.80
7.88
10.59
8.54
10.94
9.73
7.04
6.76
4.88
6.06
7.04
7.46
21
4.05
Gross margin%
29.97
30.27
33.16
31.78
28.90
27.11
28.00
26.56
28.45
28.83
18.32
28.00
28.86
55
20.79
Operating margin%
22.65
20.37
21.07
20.25
18.16
15.24
13.69
16.22
14.63
16.39
27.02
15.24
17.27
40
21.25
Net margin%
4.07
6.03
3.11
4.14
1.57
2.04
0.40
0.40
0.40
0.40
2.65
0.40
1.81
36
8.823
P/E ratio (avg)x
38.19
37.81
38.23
43.98
48.41
58.49
69.37
68.59
70.61
72.97
17.71
69.37
53.45
57
31.34
EV/EBITx
15.27
16.83
17.23
16.12
18.24
18.66
20.54
21.26
21.63
22.12
7.533
21.26
18.45
82
21.12
FCF yield (avg)%
17.93
18.66
18.18
16.97
15.86
17.21
17.97
16.98
19.65
17.38
21.00
17.38
17.65
27
15.08
FCF margin%
2.39
0.40
2.42
3.64
2.86
0.86
0.40
3.22
2.83
5.29
24.17
2.83
2.62
31
0.879
FCF / Net incomex
0.170
0.192
0.216
0.220
0.237
0.229
0.217
0.225
0.226
0.243
0.585
0.226
0.223
94
9.62
ROIC%
15.53
15.34
14.56
13.86
10.95
13.84
12.41
11.32
11.64
11.76
10.38
11.76
13.13
45
13.05
Return on equity%
25.00
23.45
23.02
23.82
21.60
23.81
25.69
23.23
24.16
26.66
22.65
24.16
23.82
62
18.63
Return on assets%
20.80
20.34
18.76
19.90
18.79
20.23
20.70
23.17
25.10
26.38
8.73
23.17
20.52
49
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(1.11%)
(0.30%)
—
22.79
EPS growth%
0.40
2.77
2.30
1.57
1.45
0.57
1.68
3.61
2.91
1.59
22.34
1.68
1.64
66
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
(0.49%)
1.37%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
(5.50%)
(3.15%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
1.05%
5.69%
—
5.58
Div yield (avg)%
4.47
5.49
7.48
9.60
10.57
13.10
13.86
15.95
13.58
12.75
18.21
13.58
11.66
14
4.43
Payout ratio%
9.67
8.23
7.32
7.90
6.60
5.60
4.73
6.50
9.44
7.19
7.37
6.50
7.26
41
1.778
Shares (diluted)B
2.527
2.629
2.696
3.082
3.050
3.005
3.188
3.451
3.733
4.139
1.726
6.29%
5.60%
41
20.48
Buyback yield%
21.74
19.83
17.65
18.54
16.24
15.38
17.74
18.23
16.58
13.62
4.37
16.58
17.70
81
0.360
D/E ratiox
0.674
0.683
0.715
0.706
0.676
0.647
0.660
0.595
0.605
0.646
1.231
0.646
0.667
38
0.694
Enterprise value€M
0.446
0.414
0.399
0.445
0.482
0.467
0.508
0.543
0.579
0.581
0.345
3.81%
2.99%
89
0.160
LT debt€M
0.553
0.666
0.804
0.917
1.043
1.155
1.282
1.287
1.539
1.803
0.728
11.57%
12.77%
82
Revenue
€0.929M
7.78%
1.00×
Cost of revenue
€0.603M
8.01%
1.02×
Operating expenses
€0.205M
7.60%
0.98×
Property and equipment
20.02%
Spread over hurdle
(3.38%)