0.521
Revenue€M
0.921
0.983
1.065
1.173
1.274
1.379
1.485
1.593
1.729
1.865
0.571
7.91%
7.91%
92
5.79
Revenue growth%
3.79
2.52
0.42
0.40
3.12
2.92
2.77
4.96
3.92
5.58
28.00
3.92
3.02
65
19.72
Gross margin%
18.66
20.23
18.23
15.43
16.03
16.19
15.94
18.06
19.59
20.14
11.27
18.06
18.14
12
29.99
Operating margin%
0.40
1.22
4.00
3.76
5.15
4.63
4.70
5.29
2.44
0.77
29.94
4.63
3.88
82
20.76
Net margin%
0.65
0.40
1.80
0.40
0.40
3.20
5.81
7.84
7.49
4.96
12.05
5.81
2.50
14
30.65
P/E ratio (avg)x
28.92
33.02
38.15
42.93
50.91
58.90
69.21
76.03
88.83
95.58
8.171
76.03
54.90
12
18.75
EV/EBITx
48.78
47.91
46.71
48.25
51.96
50.55
50.49
51.93
57.79
67.91
23.74
51.93
50.52
22
11.58
FCF yield (avg)%
9.17
10.83
13.55
16.04
15.16
16.96
16.57
15.74
13.91
16.31
7.78
16.31
15.45
26
3.64
FCF margin%
18.33
20.19
22.81
25.09
25.56
25.40
25.88
24.39
22.26
20.50
24.06
24.39
23.60
61
0.610
FCF / Net incomex
0.923
0.880
0.941
0.988
1.061
1.045
1.219
1.430
1.667
1.951
1.357
1.430
1.053
76
2.56
ROIC%
15.07
15.02
17.93
19.04
21.90
21.33
18.95
17.50
15.02
13.63
28.83
17.50
17.71
58
14.04
Return on equity%
8.39
8.17
6.33
3.48
1.15
3.49
3.31
4.91
2.04
4.08
8.18
3.49
3.79
21
5.12
Return on assets%
14.87
12.54
11.57
13.71
12.46
13.30
10.35
10.60
7.82
7.08
11.27
10.35
12.02
23
3.00
EPS€
4.39
5.04
5.12
5.53
6.14
6.99
7.18
7.21
7.48
8.02
3.28
5.48%
6.60%
—
28.10
EPS growth%
19.44
20.29
21.04
18.85
17.48
16.95
17.09
19.63
22.49
24.96
18.22
19.63
19.54
9
3.71
Bookvalue per sh€
12.37
12.84
12.15
13.33
13.22
14.73
15.05
15.38
16.14
18.31
11.79
6.73%
4.49%
—
11.32
FCF per share€
3.56
3.49
3.35
3.39
3.81
4.10
4.07
4.33
4.27
4.02
5.54
1.04%
2.12%
—
8.30
Dividend per sh€
4.88
5.45
6.07
6.82
7.45
8.53
9.34
9.68
10.39
11.96
8.79
9.94%
11.09%
—
13.25
Div yield (avg)%
13.90
12.40
11.32
12.01
13.70
11.96
9.70
7.19
4.70
3.30
22.53
7.19
11.64
53
27.97
Payout ratio%
22.27
19.29
17.98
20.20
18.38
17.34
19.14
22.05
21.52
23.29
16.04
21.52
19.74
59
0.029
Shares (diluted)M
0.036
0.035
0.033
0.034
0.033
0.031
0.031
0.031
0.034
0.039
0.029
3.57%
1.43%
93
11.73
Buyback yield%
11.51
11.58
14.49
16.91
17.27
18.97
19.47
18.50
18.32
18.91
29.75
18.91
17.79
51
1.793
D/E ratiox
0.687
0.595
0.605
0.585
0.516
0.447
0.395
0.423
0.402
0.374
0.605
0.402
0.482
42
1.032
Enterprise value€M
1.986
1.983
2.235
2.177
2.146
2.294
2.280
2.571
3.049
3.140
0.355
7.91%
4.87%
41
1.358
LT debt€M
0.270
0.318
0.378
0.438
0.438
0.510
0.544
0.602
0.656
0.661
0.268
8.58%
9.51%
73
Revenue
€1.865M
7.91%
1.00×
Cost of revenue
€0.847M
7.85%
0.99×
Operating expenses
€0.407M
7.76%
0.99×
Property and equipment
16.16%
Cash and investments
15.46%
Spread over hurdle
35.61%