0.360
Revenue€M
0.669
0.716
0.774
0.836
0.891
0.974
1.036
1.099
1.187
1.313
0.368
8.07%
7.87%
10
19.96
Revenue growth%
5.32
5.89
6.85
5.10
2.23
4.48
4.13
6.82
9.09
11.98
7.15
6.82
5.61
45
11.62
Gross margin%
5.03
6.20
4.06
6.06
6.78
6.70
6.85
6.83
8.43
7.09
22.77
6.85
6.74
34
28.90
Operating margin%
17.24
19.18
21.16
20.86
23.47
21.61
19.21
16.81
15.34
17.63
5.18
17.63
19.20
27
21.98
Net margin%
17.96
19.84
18.08
15.31
16.73
18.58
17.48
17.19
17.42
15.81
7.28
17.42
17.45
74
31.50
P/E ratio (avg)x
43.71
43.19
43.47
43.88
42.50
48.18
54.32
56.08
57.55
58.10
10.18
56.08
46.03
53
28.49
EV/EBITx
25.72
25.53
26.24
24.09
23.01
24.16
23.89
23.83
26.28
28.28
27.12
24.16
24.84
67
17.30
FCF yield (avg)%
20.62
21.61
24.06
22.80
23.46
22.32
20.92
21.63
20.16
20.92
24.82
20.92
21.62
17
29.43
FCF margin%
29.79
30.42
30.83
30.62
30.55
30.09
27.61
30.28
32.51
33.55
11.02
30.28
30.49
38
0.186
FCF / Net incomex
0.532
0.520
0.489
0.454
0.411
0.397
0.407
0.441
0.379
0.378
0.605
0.397
0.426
14
26.47
ROIC%
5.32
5.03
6.90
7.86
10.76
11.09
9.09
11.75
9.28
10.07
6.44
10.07
9.19
46
27.94
Return on equity%
22.60
19.74
21.97
23.25
22.59
25.16
22.42
20.05
18.40
20.01
9.05
20.05
22.20
82
10.03
Return on assets%
26.27
25.51
23.08
20.92
21.90
23.64
22.16
22.26
24.65
24.94
21.73
23.64
23.36
37
0.21
EPS€
0.33
0.37
0.43
0.48
0.55
0.65
0.71
0.73
0.78
0.84
0.23
8.75%
11.72%
—
14.70
EPS growth%
11.72
12.69
10.57
9.76
10.88
10.80
7.90
8.30
6.13
8.76
27.33
8.30
10.16
85
0.22
Bookvalue per sh€
0.29
0.34
0.32
0.37
0.41
0.45
0.49
0.47
0.47
0.55
0.24
5.88%
6.89%
—
0.10
FCF per share€
0.15
0.13
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.15
0.20
3.08%
(0.85%)
—
0.08
Dividend per sh€
0.23
0.23
0.24
0.23
0.20
0.21
0.20
0.20
0.17
0.16
0.26
(4.02%)
(3.31%)
—
4.63
Div yield (avg)%
4.42
2.96
5.07
7.71
6.39
6.95
4.81
2.95
5.46
3.35
16.21
4.81
4.94
53
6.31
Payout ratio%
31.60
30.04
28.52
29.82
31.44
30.69
28.12
25.59
24.25
23.77
17.35
25.59
29.17
30
1.686
Shares (diluted)M
2.029
2.161
2.294
2.339
2.402
2.546
2.834
2.641
2.917
2.712
1.668
2.46%
4.33%
46
22.92
Buyback yield%
13.68
11.08
12.49
10.46
7.91
5.21
5.91
7.08
4.38
4.64
16.15
5.21
7.50
86
0.411
D/E ratiox
1.954
2.308
2.690
3.132
3.706
4.191
4.950
5.367
5.426
5.879
0.797
5.367
3.949
79
0.777
Enterprise value€M
0.688
0.678
0.779
0.720
0.784
0.812
0.890
0.883
0.894
0.916
0.146
3.16%
3.21%
88
0.596
LT debt€M
0.070
0.071
0.077
0.091
0.098
0.113
0.128
0.148
0.163
0.191
0.057
14.36%
11.24%
81
Revenue
€1.313M
7.87%
1.00×
Cost of revenue
€0.877M
7.70%
0.98×
Operating expenses
€0.225M
8.11%
1.02×
Goodwill & intangibles
18.80%
Property and equipment
17.47%
Spread over hurdle
(3.00%)