0.247
Revenue€M
0.564
0.616
0.677
0.745
0.795
0.855
0.936
1.014
1.103
1.177
0.262
8.14%
8.22%
31
22.85
Revenue growth%
9.02
11.77
14.01
15.05
16.47
15.82
17.62
18.83
17.47
19.63
5.45
17.62
16.15
77
15.46
Gross margin%
21.43
20.59
21.78
20.65
18.94
19.08
19.37
19.40
21.30
18.38
29.31
19.37
20.00
16
8.68
Operating margin%
23.32
25.17
23.11
20.94
21.27
21.88
20.49
22.12
24.94
23.14
23.67
22.12
22.62
88
8.77
Net margin%
20.48
22.31
24.31
22.13
20.43
21.81
21.20
19.43
19.51
19.89
22.28
19.89
20.84
24
16.43
P/E ratio (avg)x
52.38
54.03
62.45
73.72
81.13
82.91
96.08
97.50
99.10
100.8
35.58
97.50
82.02
48
17.46
EV/EBITx
21.38
22.53
22.38
24.47
27.04
28.51
32.83
32.32
31.71
34.64
16.20
32.32
27.78
27
27.74
FCF yield (avg)%
15.76
17.48
16.07
14.40
11.41
11.72
13.27
11.03
12.08
9.64
3.33
11.72
12.67
79
2.32
FCF margin%
23.22
24.80
22.79
23.88
23.05
20.06
18.73
21.36
22.44
24.46
26.84
21.36
22.92
91
0.714
FCF / Net incomex
0.762
0.859
1.006
1.175
1.327
1.549
1.805
2.128
2.358
2.778
0.828
2.128
1.438
19
6.96
ROIC%
24.60
26.48
24.87
21.99
21.40
22.78
20.89
20.17
20.11
18.57
29.99
20.17
21.69
19
12.13
Return on equity%
11.48
8.48
6.53
8.97
9.09
9.89
7.97
8.93
11.13
11.61
29.87
9.89
9.03
78
24.53
Return on assets%
3.72
5.38
6.66
5.81
5.74
4.97
4.60
6.38
4.77
3.78
28.27
4.77
5.17
30
0.05
EPS€
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
(2.89%)
(4.04%)
—
20.99
EPS growth%
7.26
4.65
2.77
0.40
0.40
0.40
0.40
1.32
0.40
0.40
7.72
0.40
0.40
38
0.27
Bookvalue per sh€
0.12
0.11
0.12
0.11
0.12
0.11
0.11
0.10
0.10
0.11
0.23
(1.19%)
(1.88%)
—
0.15
FCF per share€
0.24
0.23
0.24
0.24
0.23
0.23
0.23
0.23
0.26
0.27
0.31
3.36%
2.51%
—
0.17
Dividend per sh€
0.35
0.34
0.35
0.37
0.40
0.38
0.41
0.46
0.47
0.48
0.15
3.70%
3.12%
—
24.79
Div yield (avg)%
16.80
14.46
12.54
15.15
17.76
17.83
20.20
20.75
20.48
21.58
20.31
20.48
17.79
70
18.42
Payout ratio%
5.24
5.68
7.16
6.83
4.46
7.25
8.65
8.55
7.66
5.82
22.46
7.66
7.00
39
3.940
Shares (diluted)M
4.912
5.077
5.037
4.734
4.936
5.494
5.145
4.858
4.826
4.949
4.044
0.05%
0.72%
42
8.58
Buyback yield%
22.05
21.01
21.74
24.00
26.93
24.11
25.14
23.59
22.05
22.91
3.44
23.59
23.25
14
0.880
D/E ratiox
0.233
0.221
0.225
0.247
0.244
0.239
0.230
0.216
0.202
0.221
0.472
0.221
0.227
44
0.994
Enterprise value€M
1.032
1.097
1.044
1.001
1.039
0.906
0.982
0.939
0.825
0.779
1.019
(5.59%)
(3.54%)
33
0.398
LT debt€M
0.982
0.988
1.038
1.142
1.300
1.327
1.524
1.563
1.606
1.828
1.194
7.05%
5.97%
41
Revenue
€1.177M
8.22%
1.00×
Cost of revenue
€0.736M
8.03%
0.98×
Operating expenses
€0.175M
8.36%
1.01×
Cash and investments
18.61%
Property and equipment
15.06%
Spread over hurdle
(0.75%)