1.443
Revenue€M
1.152
1.197
1.227
1.290
1.343
1.429
1.517
1.573
1.606
1.669
1.499
4.45%
3.97%
84
23.38
Revenue growth%
33.59
31.13
28.82
29.05
27.79
26.12
23.58
21.78
18.84
20.18
16.91
21.78
26.96
20
21.97
Gross margin%
24.56
21.61
24.00
25.10
23.64
26.53
26.42
28.77
29.18
26.48
9.21
26.53
25.76
60
15.02
Operating margin%
10.84
7.91
5.99
5.35
4.80
3.97
6.12
4.90
5.11
5.49
2.78
5.11
5.42
15
3.25
Net margin%
8.39
9.84
11.22
8.25
10.61
13.03
15.09
15.36
13.59
15.76
5.48
15.09
12.13
24
6.720
P/E ratio (avg)x
29.62
34.65
35.58
38.16
41.12
44.60
48.25
52.00
48.91
55.45
32.68
48.91
42.86
76
17.35
EV/EBITx
15.12
14.40
13.80
14.67
16.36
16.85
18.71
20.24
18.86
19.49
7.005
18.86
16.60
74
14.78
FCF yield (avg)%
29.78
29.53
30.83
31.97
31.42
33.95
36.84
34.70
32.85
35.68
16.34
34.70
32.41
20
15.73
FCF margin%
5.98
7.18
8.57
6.57
6.28
8.93
10.39
11.35
13.58
12.92
25.46
11.35
8.75
65
0.178
FCF / Net incomex
0.255
0.273
0.279
0.247
0.225
0.247
0.258
0.255
0.246
0.212
1.610
0.247
0.251
79
22.59
ROIC%
29.51
29.98
30.61
33.50
34.63
36.19
38.81
40.95
38.16
38.19
25.78
38.19
35.41
50
20.35
Return on equity%
19.33
17.89
18.52
18.97
19.27
21.17
19.92
17.37
17.12
14.50
20.08
17.37
18.75
44
28.32
Return on assets%
11.65
11.75
12.52
11.39
9.25
7.72
6.68
4.65
4.52
6.43
29.28
6.43
8.49
56
0.04
EPS€
0.17
0.18
0.22
0.26
0.30
0.31
0.33
0.34
0.36
0.39
0.04
5.33%
10.53%
—
12.62
EPS growth%
25.95
27.21
27.78
27.48
27.02
26.84
28.88
26.19
25.58
24.98
18.56
26.19
26.93
73
0.08
Bookvalue per sh€
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.11
(0.34%)
2.69%
—
0.17
FCF per share€
0.20
0.22
0.23
0.20
0.22
0.21
0.22
0.24
0.21
0.21
0.09
(0.61%)
1.54%
—
0.05
Dividend per sh€
0.18
0.22
0.25
0.27
0.29
0.28
0.30
0.34
0.36
0.39
0.03
6.04%
8.46%
—
19.10
Div yield (avg)%
13.46
10.57
9.65
10.14
7.92
8.65
8.99
11.52
13.41
12.55
8.66
11.52
10.36
66
20.54
Payout ratio%
20.75
21.14
21.55
19.19
18.46
18.52
18.37
19.78
21.78
19.15
6.02
19.15
19.49
86
4.982
Shares (diluted)M
5.248
5.185
4.637
4.469
4.170
4.398
3.876
3.904
4.253
4.447
4.959
1.30%
(0.79%)
13
29.55
Buyback yield%
5.06
5.95
5.52
2.88
2.27
3.38
4.11
4.98
2.29
3.48
3.33
3.48
3.79
31
1.653
D/E ratiox
1.895
2.045
1.918
1.970
1.700
1.837
1.844
1.703
1.721
1.486
1.690
1.721
1.841
22
1.381
Enterprise value€M
0.642
0.591
0.558
0.522
0.549
0.516
0.561
0.583
0.627
0.628
1.439
2.73%
0.67%
56
0.996
LT debt€M
0.159
0.153
0.160
0.142
0.131
0.141
0.140
0.122
0.122
0.117
1.540
(2.22%)
(2.74%)
44
Revenue
€1.669M
3.97%
1.00×
Cost of revenue
€1.045M
3.81%
0.98×
Operating expenses
€0.200M
4.37%
1.04×
Cash and investments
21.04%
Property and equipment
16.03%
Spread over hurdle
33.64%