0.137
Revenue€M
1.359
1.409
1.452
1.487
1.568
1.591
1.618
1.655
1.680
1.737
0.152
2.07%
2.98%
18
15.42
Revenue growth%
23.56
23.02
20.26
21.11
21.90
24.36
26.96
26.58
28.64
29.59
23.75
26.96
23.96
67
19.59
Gross margin%
0.82
0.40
0.40
0.40
1.88
1.30
0.40
0.40
1.17
2.59
29.06
1.17
0.61
60
2.61
Operating margin%
21.09
20.65
22.22
19.58
21.30
19.13
21.59
22.36
20.43
19.40
12.14
20.43
20.87
60
21.05
Net margin%
18.44
18.06
19.16
20.49
17.77
14.95
16.54
18.97
17.34
15.52
4.37
16.54
17.92
60
22.71
P/E ratio (avg)x
69.20
69.67
76.83
85.40
98.41
115.4
126.1
142.3
167.9
174.6
24.05
142.3
106.9
93
35.14
EV/EBITx
22.85
25.18
24.61
23.70
22.92
21.58
21.83
22.95
25.39
26.95
30.06
22.95
23.32
83
25.81
FCF yield (avg)%
16.92
14.55
13.71
12.43
11.93
11.63
9.11
8.09
7.51
4.66
2.72
8.09
11.78
64
10.50
FCF margin%
24.34
22.30
22.51
25.42
23.93
23.24
24.77
22.44
24.12
23.20
29.91
23.24
23.59
65
0.774
FCF / Net incomex
1.201
1.347
1.491
1.703
1.760
1.756
2.049
2.310
2.467
2.463
0.262
2.310
1.758
52
13.20
ROIC%
29.76
32.18
29.30
28.59
29.16
26.73
27.02
28.64
27.57
27.93
19.37
27.57
28.62
92
26.31
Return on equity%
15.70
16.65
17.32
16.03
16.83
17.33
15.58
17.18
19.84
19.26
17.05
17.33
17.00
16
25.18
Return on assets%
27.02
24.03
23.67
22.92
22.75
21.04
20.31
21.30
22.00
24.73
28.71
21.30
22.84
6
0.18
EPS€
0.13
0.15
0.15
0.18
0.20
0.22
0.22
0.26
0.30
0.32
0.20
9.37%
9.22%
—
8.35
EPS growth%
7.89
8.72
7.88
9.41
11.63
10.61
9.56
11.48
9.62
9.36
18.85
9.62
9.48
53
0.12
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.05
0.05
0.13
(2.79%)
(3.78%)
—
0.04
FCF per share€
0.16
0.16
0.16
0.16
0.17
0.18
0.16
0.18
0.17
0.19
0.13
2.57%
0.15%
—
0.09
Dividend per sh€
0.20
0.23
0.27
0.28
0.30
0.35
0.40
0.42
0.49
0.57
0.16
13.80%
10.91%
—
9.04
Div yield (avg)%
5.27
2.31
1.23
0.40
3.33
1.01
3.54
5.09
5.83
8.32
9.39
5.09
3.43
23
29.09
Payout ratio%
11.51
14.39
13.30
13.65
12.39
14.88
14.44
14.33
13.81
13.73
25.98
14.33
13.77
6
7.909
Shares (diluted)M
5.365
4.981
4.556
4.869
4.480
4.681
4.087
4.150
3.667
3.937
7.754
(2.55%)
(2.33%)
21
25.44
Buyback yield%
18.70
17.87
17.68
17.82
18.47
20.63
17.84
17.76
15.05
12.32
25.26
17.76
17.83
31
0.830
D/E ratiox
2.471
2.783
3.179
3.380
3.407
3.530
4.025
4.788
5.735
6.385
0.143
4.788
3.468
6
1.077
Enterprise value€M
0.731
0.702
0.630
0.612
0.586
0.526
0.521
0.548
0.569
0.528
0.468
(2.04%)
(3.49%)
85
0.465
LT debt€M
0.456
0.460
0.438
0.445
0.478
0.464
0.501
0.502
0.448
0.474
0.501
(0.17%)
(0.16%)
47
Revenue
€1.737M
2.98%
1.00×
Cost of revenue
€1.216M
3.22%
1.02×
Operating expenses
€0.347M
3.09%
1.01×
Spread over hurdle
(1.04%)