0.165
Revenue€M
1.351
1.373
1.396
1.459
1.533
1.599
1.648
1.728
1.784
1.872
0.177
4.08%
3.62%
57
7.99
Revenue growth%
17.08
16.58
15.49
18.12
17.91
20.41
22.78
21.38
20.32
20.46
16.05
20.46
19.22
66
4.31
Gross margin%
7.00
4.26
3.19
3.59
5.16
5.58
4.55
6.04
8.37
10.26
24.32
6.04
5.37
82
12.89
Operating margin%
22.53
22.62
20.95
19.88
21.92
24.67
27.14
27.36
29.12
31.02
6.80
27.36
23.65
31
20.62
Net margin%
21.83
20.11
21.66
24.27
24.64
25.58
26.78
27.00
29.93
29.81
12.46
27.00
25.11
73
8.482
P/E ratio (avg)x
33.87
35.47
38.18
38.13
43.86
48.21
55.39
56.46
65.08
74.30
8.528
56.46
46.04
10
9.482
EV/EBITx
25.15
25.21
26.96
25.18
23.63
23.00
23.43
24.24
22.65
24.59
33.73
23.43
24.42
14
4.97
FCF yield (avg)%
31.48
29.69
28.00
27.29
28.17
28.57
26.36
28.84
26.77
29.49
14.98
28.57
28.37
50
19.21
FCF margin%
17.24
15.03
17.77
17.68
20.20
21.63
19.84
19.64
17.65
20.26
3.59
19.84
18.70
65
1.092
FCF / Net incomex
1.051
1.043
1.213
1.318
1.218
1.247
1.237
1.282
1.330
1.284
1.471
1.282
1.242
93
19.67
ROIC%
19.39
19.86
17.44
20.02
18.33
17.21
17.32
16.63
15.03
14.19
6.01
16.63
17.38
44
20.88
Return on equity%
30.37
31.00
29.07
31.26
31.92
30.15
32.97
35.52
33.02
31.55
29.88
32.97
31.41
16
23.86
Return on assets%
9.72
10.82
9.67
12.16
10.69
9.82
9.48
8.49
7.31
5.03
6.33
8.49
9.70
27
0.07
EPS€
0.28
0.27
0.23
0.24
0.22
0.23
0.22
0.21
0.19
0.19
0.08
(3.40%)
(3.14%)
—
13.97
EPS growth%
13.48
13.42
11.31
8.42
7.77
9.80
10.46
13.04
11.25
8.32
24.58
10.46
10.86
55
0.32
Bookvalue per sh€
0.19
0.19
0.16
0.14
0.14
0.15
0.14
0.12
0.12
0.11
0.33
(4.70%)
(6.50%)
—
0.27
FCF per share€
0.29
0.31
0.35
0.40
0.39
0.45
0.50
0.52
0.58
0.64
0.11
10.58%
9.67%
—
0.11
Dividend per sh€
0.11
0.12
0.12
0.12
0.12
0.14
0.15
0.18
0.19
0.20
0.23
10.05%
6.92%
—
4.38
Div yield (avg)%
27.97
27.90
30.50
28.15
26.86
24.04
26.31
23.66
21.28
18.63
12.32
23.66
26.59
89
20.12
Payout ratio%
8.25
6.93
5.33
2.51
3.09
5.69
4.97
4.23
4.93
3.05
26.85
4.93
4.95
17
2.763
Shares (diluted)M
3.714
3.756
4.139
4.753
5.007
5.519
5.876
5.961
6.360
7.182
2.770
7.48%
8.15%
43
7.94
Buyback yield%
3.66
1.23
0.40
1.58
1.73
1.93
4.28
4.10
4.33
5.78
20.31
4.28
2.79
53
1.465
D/E ratiox
0.895
0.942
0.987
1.107
1.098
1.311
1.445
1.470
1.504
1.513
0.522
1.470
1.209
63
0.330
Enterprise value€M
1.253
1.360
1.278
1.411
1.466
1.381
1.492
1.672
1.689
1.590
1.636
1.64%
3.56%
36
0.393
LT debt€M
2.426
2.767
3.045
3.442
3.942
4.262
4.741
4.989
5.245
5.869
0.679
8.28%
9.69%
10
Revenue
€1.872M
3.62%
1.00×
Cost of revenue
€0.969M
3.61%
1.00×
Operating expenses
€0.260M
3.39%
0.98×
Goodwill & intangibles
15.62%
Spread over hurdle
18.24%