0.724
Revenue€M
1.126
1.150
1.164
1.178
1.235
1.272
1.304
1.314
1.366
1.402
0.746
2.57%
2.62%
62
14.35
Revenue growth%
14.54
13.92
14.34
17.29
18.79
21.33
19.05
19.10
16.74
13.88
18.19
19.05
17.01
50
13.49
Gross margin%
4.47
1.68
3.81
2.33
1.74
0.40
2.72
0.40
2.87
1.71
8.08
1.71
2.03
89
18.08
Operating margin%
23.44
25.88
27.01
28.84
27.69
26.60
26.22
23.75
21.53
18.76
8.50
23.75
26.05
81
5.44
Net margin%
2.23
2.81
5.01
7.51
10.15
8.82
10.04
12.57
11.28
11.16
18.65
11.16
9.43
6
7.796
P/E ratio (avg)x
17.98
17.51
18.33
18.03
18.14
19.13
20.40
21.68
23.43
24.19
6.475
21.68
18.73
69
34.56
EV/EBITx
36.47
41.87
43.23
44.29
47.91
45.40
43.13
41.01
39.81
44.93
22.10
43.13
43.18
47
25.44
FCF yield (avg)%
31.43
30.43
31.51
29.36
28.93
26.29
24.73
21.97
21.37
21.34
17.54
21.97
27.61
88
22.74
FCF margin%
16.89
16.57
14.08
16.95
16.63
19.06
16.28
14.94
15.77
13.26
20.68
15.77
16.42
26
0.977
FCF / Net incomex
1.879
2.111
2.053
2.304
2.657
2.748
3.152
3.162
3.554
3.814
0.531
3.162
2.703
32
24.15
ROIC%
17.03
14.43
16.93
19.39
16.94
19.76
18.33
15.50
15.86
14.82
5.89
15.86
16.93
77
15.24
Return on equity%
19.72
17.93
18.85
16.42
13.83
14.18
14.90
13.62
15.35
16.19
16.71
14.90
15.77
80
16.67
Return on assets%
24.93
27.49
28.57
26.54
26.25
28.06
28.27
27.90
28.71
31.23
29.39
28.27
27.98
42
0.10
EPS€
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.11
3.84%
3.35%
—
13.10
EPS growth%
20.62
17.84
20.10
20.22
22.45
22.41
20.83
20.96
20.28
21.67
11.97
20.96
20.73
24
0.06
Bookvalue per sh€
0.15
0.16
0.16
0.15
0.16
0.15
0.13
0.14
0.14
0.15
0.05
(1.44%)
(0.55%)
—
0.15
FCF per share€
0.12
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.10
0.11
0.13
(0.47%)
(1.42%)
—
0.10
Dividend per sh€
0.17
0.16
0.18
0.18
0.19
0.20
0.23
0.24
0.23
0.23
0.10
4.20%
3.99%
—
28.96
Div yield (avg)%
28.64
27.35
24.96
25.64
25.50
24.43
27.24
27.10
25.25
26.77
15.46
26.77
26.21
75
11.19
Payout ratio%
9.16
8.45
10.88
13.52
16.50
15.13
16.29
14.27
12.27
13.53
24.80
14.27
13.53
80
5.921
Shares (diluted)M
9.373
9.454
9.992
10.85
11.93
12.81
13.93
15.10
17.96
18.89
5.916
9.63%
8.01%
60
9.20
Buyback yield%
13.30
15.73
16.24
18.16
19.71
18.80
19.94
17.95
16.77
16.43
9.25
17.95
17.36
75
0.629
D/E ratiox
1.445
1.377
1.409
1.554
1.728
1.936
2.108
2.300
2.561
2.910
1.218
2.300
1.832
65
0.379
Enterprise value€M
1.160
1.232
1.136
1.267
1.421
1.416
1.287
1.196
1.148
1.249
0.878
(2.55%)
(0.15%)
44
0.755
LT debt€M
1.593
1.735
1.912
2.035
2.182
2.120
2.116
2.054
2.222
2.229
0.686
0.42%
4.25%
14
Revenue
€1.402M
2.62%
1.00×
Cost of revenue
€0.981M
2.62%
1.00×
Operating expenses
€0.310M
2.94%
1.03×
Cash and investments
17.30%
Spread over hurdle
(2.36%)