1.041
Revenue€M
1.023
1.058
1.098
1.117
1.163
1.205
1.235
1.280
1.289
1.329
1.152
2.71%
2.80%
36
16.22
Revenue growth%
19.27
18.73
19.77
20.63
22.96
24.48
26.89
24.06
21.20
20.31
23.23
24.06
20.92
44
14.51
Gross margin%
29.53
29.51
28.21
29.72
32.41
33.49
32.36
33.51
32.28
34.25
9.00
33.49
32.32
38
23.79
Operating margin%
27.33
29.52
28.64
27.56
27.95
27.08
28.79
27.57
27.76
27.35
27.53
27.57
27.66
34
28.51
Net margin%
13.98
13.00
10.28
11.36
12.49
13.78
13.66
15.63
12.87
10.06
18.70
13.66
12.94
82
6.191
P/E ratio (avg)x
36.73
40.69
38.09
37.45
37.83
42.74
45.61
52.48
49.92
49.14
33.82
49.14
41.71
61
26.49
EV/EBITx
18.76
22.49
26.20
31.50
37.58
36.57
42.31
49.20
58.92
59.97
9.887
49.20
37.08
44
24.73
FCF yield (avg)%
14.11
13.81
16.52
18.10
16.55
14.50
14.18
16.76
15.59
14.59
4.21
14.59
15.09
79
23.39
FCF margin%
11.88
14.76
17.74
20.64
20.69
20.84
20.01
18.75
19.87
20.40
26.25
20.01
19.94
85
0.279
FCF / Net incomex
0.567
0.608
0.605
0.660
0.720
0.643
0.607
0.623
0.687
0.605
1.619
0.623
0.615
47
16.53
ROIC%
4.82
7.30
4.89
6.77
4.07
1.91
1.70
2.16
1.05
3.74
14.53
1.91
3.90
12
13.30
Return on equity%
15.43
16.00
17.24
17.74
15.70
12.88
13.31
14.78
13.07
13.94
21.08
13.31
15.11
26
2.28
Return on assets%
5.55
7.95
7.93
7.90
9.44
8.33
5.51
3.73
4.54
4.52
8.57
4.54
6.73
76
0.16
EPS€
0.18
0.20
0.19
0.19
0.22
0.24
0.25
0.25
0.27
0.29
0.17
6.21%
4.71%
—
29.31
EPS growth%
11.16
13.93
12.90
15.04
14.54
12.54
10.51
7.99
5.20
8.14
10.30
8.14
11.85
92
0.05
Bookvalue per sh€
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.10
5.26%
5.00%
—
0.03
FCF per share€
0.11
0.13
0.14
0.16
0.16
0.17
0.20
0.21
0.25
0.26
0.10
10.19%
10.04%
—
0.13
Dividend per sh€
0.15
0.14
0.13
0.13
0.14
0.12
0.13
0.12
0.12
0.12
0.11
(2.16%)
(1.71%)
—
11.42
Div yield (avg)%
26.47
25.88
23.64
26.43
25.39
27.10
28.92
26.53
23.64
23.58
21.03
26.53
26.15
48
26.22
Payout ratio%
7.23
4.67
3.97
2.27
4.53
5.22
5.25
2.88
2.63
1.76
7.33
2.88
4.25
83
3.194
Shares (diluted)M
4.644
5.148
5.239
5.264
4.926
5.151
5.903
5.549
5.442
5.398
3.164
1.85%
2.23%
79
16.64
Buyback yield%
33.97
36.55
37.86
39.78
42.01
40.07
40.03
41.95
39.78
38.75
29.46
40.03
39.78
65
1.654
D/E ratiox
0.895
0.821
0.896
0.856
0.927
1.015
1.003
1.135
1.095
1.176
1.758
1.095
0.965
76
0.572
Enterprise value€M
1.146
1.261
1.405
1.344
1.486
1.622
1.677
1.706
1.809
2.053
0.077
6.68%
7.64%
11
0.376
LT debt€M
0.161
0.159
0.187
0.186
0.191
0.207
0.240
0.259
0.266
0.302
0.929
9.65%
6.49%
67
Revenue
€1.329M
2.80%
1.00×
Cost of revenue
€0.930M
2.80%
1.00×
Operating expenses
€0.264M
2.97%
1.02×
Goodwill & intangibles
18.28%
Property and equipment
14.99%
Spread over hurdle
37.35%