7.539
Revenue€M
10.01
9.791
9.799
9.870
9.947
10.16
10.41
10.58
10.74
10.91
8.222
1.87%
0.96%
14
20.15
Revenue growth%
34.16
36.68
34.55
31.74
31.61
33.23
33.73
32.40
32.26
32.42
6.84
32.42
32.83
41
16.50
Gross margin%
14.24
13.51
11.61
12.40
11.89
9.42
11.19
8.31
7.90
9.77
19.12
9.42
11.40
94
17.56
Operating margin%
7.55
8.69
6.47
5.95
5.33
7.19
9.70
12.00
11.91
14.80
26.41
11.91
8.12
82
27.50
Net margin%
0.40
0.96
0.40
2.08
1.01
0.43
0.40
0.40
0.73
0.40
27.01
0.40
0.41
65
36.73
P/E ratio (avg)x
27.37
28.71
32.86
35.88
37.84
38.43
39.79
40.55
47.26
46.03
14.33
40.55
38.14
76
33.30
EV/EBITx
18.47
17.17
19.14
20.91
22.01
19.95
18.36
19.87
18.02
19.48
9.028
19.48
19.31
69
9.16
FCF yield (avg)%
27.87
26.44
27.91
27.17
27.66
25.95
24.38
25.95
27.91
28.49
21.16
25.95
27.42
53
4.55
FCF margin%
17.11
14.93
17.18
14.94
17.33
18.08
17.65
18.50
16.87
18.94
28.11
18.08
17.26
49
0.478
FCF / Net incomex
0.881
0.877
0.935
0.943
0.971
1.062
1.233
1.417
1.467
1.611
1.606
1.417
1.016
55
13.92
ROIC%
4.52
2.51
3.69
1.26
2.55
1.65
3.99
6.65
7.16
8.64
2.16
6.65
3.84
74
20.42
Return on equity%
25.91
27.78
30.75
30.93
30.32
27.74
27.85
29.61
31.29
28.51
17.97
28.51
29.06
50
28.73
Return on assets%
23.79
25.80
22.83
21.24
20.66
19.75
18.81
21.44
23.43
21.27
6.08
21.27
21.36
44
0.35
EPS€
0.16
0.15
0.15
0.16
0.16
0.16
0.16
0.15
0.15
0.14
0.36
(2.79%)
(1.45%)
—
4.33
EPS growth%
25.72
26.53
25.64
22.93
20.72
19.80
17.04
18.01
18.56
18.38
17.60
18.38
20.26
35
0.22
Bookvalue per sh€
0.16
0.17
0.16
0.17
0.16
0.18
0.19
0.21
0.20
0.21
0.42
5.61%
1.81%
—
0.36
FCF per share€
0.24
0.21
0.23
0.23
0.23
0.26
0.29
0.32
0.37
0.39
0.22
10.93%
4.62%
—
0.32
Dividend per sh€
0.18
0.19
0.22
0.21
0.22
0.21
0.22
0.25
0.27
0.27
0.18
4.32%
3.92%
—
10.11
Div yield (avg)%
5.88
6.50
7.98
5.18
7.01
5.52
7.36
9.39
8.92
9.91
26.02
8.92
7.19
42
8.46
Payout ratio%
18.79
19.50
19.44
17.23
16.55
18.80
20.59
23.10
24.65
22.50
2.14
22.50
19.47
93
10.38
Shares (diluted)M
9.394
9.003
8.583
8.346
8.252
8.294
9.005
9.678
9.191
8.267
10.03
0.04%
(2.35%)
28
3.18
Buyback yield%
23.44
24.87
26.55
27.41
25.17
25.02
24.85
27.09
27.80
25.21
10.79
25.21
25.19
56
1.348
D/E ratiox
0.259
0.257
0.227
0.203
0.214
0.187
0.171
0.166
0.143
0.154
0.218
0.166
0.195
11
6.438
Enterprise value€M
8.001
7.755
8.401
8.950
9.585
10.33
8.883
9.393
8.476
8.335
6.107
(2.76%)
0.06%
78
7.446
LT debt€M
3.471
3.601
3.452
4.023
4.396
4.687
5.022
5.719
6.105
7.092
9.707
10.04%
8.32%
50
Revenue
€10.91M
0.96%
1.00×
Cost of revenue
€6.166M
1.34%
1.04×
Operating expenses
€1.672M
0.31%
0.94×
Cash and investments
16.00%
Property and equipment
13.69%
Spread over hurdle
34.17%