0.394
Revenue€M
2.741
2.823
3.022
3.248
3.453
3.707
3.839
4.000
4.106
4.216
0.422
4.08%
5.02%
33
29.05
Revenue growth%
21.96
21.75
21.99
24.12
24.93
27.80
25.10
25.96
24.04
21.68
20.40
25.10
24.08
52
29.84
Gross margin%
30.07
31.73
30.93
32.05
31.81
30.07
28.33
31.16
30.53
28.83
26.82
30.07
30.73
19
28.63
Operating margin%
21.49
21.59
23.73
22.40
24.97
23.71
25.43
23.07
20.49
19.15
23.44
23.07
22.74
8
8.63
Net margin%
25.97
25.31
26.23
26.90
28.64
31.09
28.71
29.56
29.79
31.69
13.47
29.79
28.68
36
37.82
P/E ratio (avg)x
34.00
34.03
37.08
36.93
42.39
39.66
38.73
41.04
41.79
41.42
13.66
41.04
39.20
37
11.52
EV/EBITx
10.89
11.29
10.05
9.939
10.53
11.26
10.50
9.288
8.676
9.004
19.91
9.288
10.28
9
12.71
FCF yield (avg)%
27.21
29.79
31.72
30.40
30.79
32.13
33.60
30.76
28.50
25.90
29.31
30.76
30.58
16
13.43
FCF margin%
15.96
17.11
15.32
12.83
12.38
14.43
12.37
12.81
10.42
10.14
29.76
12.37
12.82
62
0.646
FCF / Net incomex
2.459
2.708
3.229
3.518
3.622
3.776
4.221
4.260
4.650
5.139
0.478
4.260
3.699
51
15.54
ROIC%
15.84
15.53
12.65
9.82
9.03
6.08
8.24
9.26
10.00
8.09
22.48
8.24
9.54
94
18.28
Return on equity%
6.34
5.25
7.07
7.65
5.28
7.15
4.29
1.50
0.40
0.81
6.55
1.50
5.26
44
11.32
Return on assets%
9.06
8.17
7.89
9.47
7.77
6.58
6.63
8.91
8.24
8.59
27.48
8.24
8.20
53
0.10
EPS€
0.15
0.14
0.14
0.13
0.13
0.12
0.12
0.12
0.12
0.11
0.11
(3.06%)
(3.33%)
—
28.34
EPS growth%
18.92
19.11
19.22
20.42
20.96
21.68
18.96
18.95
17.92
18.88
17.26
18.95
19.03
91
0.14
Bookvalue per sh€
0.08
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.19
(1.17%)
(4.31%)
—
0.21
FCF per share€
0.19
0.18
0.20
0.20
0.19
0.21
0.21
0.21
0.22
0.21
0.11
1.71%
0.93%
—
0.08
Dividend per sh€
0.12
0.13
0.15
0.16
0.18
0.17
0.19
0.18
0.18
0.17
0.17
(0.78%)
4.20%
—
25.11
Div yield (avg)%
5.85
7.41
8.54
9.62
8.78
7.41
6.78
5.68
5.00
6.70
2.32
6.70
7.10
36
27.22
Payout ratio%
31.13
29.92
31.65
30.61
33.54
31.67
30.23
30.90
31.81
29.60
27.44
30.90
31.02
77
8.631
Shares (diluted)M
6.250
5.421
5.676
6.143
6.667
6.719
6.414
5.826
5.688
6.047
8.395
(1.94%)
(0.90%)
17
25.28
Buyback yield%
31.73
31.14
28.37
29.56
27.97
29.93
30.21
31.83
32.56
31.23
26.16
31.23
30.67
87
0.684
D/E ratiox
0.486
0.549
0.626
0.626
0.577
0.597
0.598
0.544
0.545
0.603
1.733
0.597
0.587
87
0.258
Enterprise value€M
1.027
1.112
1.107
1.216
1.215
1.268
1.396
1.551
1.562
1.586
2.110
5.47%
4.02%
29
1.320
LT debt€M
1.440
1.461
1.561
1.706
1.823
1.858
2.011
2.175
2.351
2.153
0.474
3.39%
3.26%
33
Revenue
€4.216M
5.02%
1.00×
Cost of revenue
€2.951M
5.02%
1.00×
Operating expenses
€0.653M
4.10%
0.92×
Property and equipment
13.68%
Cash and investments
13.13%
Spread over hurdle
16.20%