0.118
Revenue€M
0.123
0.136
0.148
0.160
0.174
0.189
0.203
0.222
0.239
0.265
0.130
8.76%
8.98%
7
27.89
Revenue growth%
18.73
16.93
14.01
12.59
11.27
9.49
8.88
6.00
7.88
8.99
13.88
8.88
10.38
34
3.54
Gross margin%
19.35
20.81
18.21
15.37
18.32
19.71
20.88
20.28
19.21
20.73
26.65
20.28
19.53
52
16.82
Operating margin%
26.05
29.04
26.20
26.58
27.86
26.78
25.36
26.52
27.96
26.73
22.51
26.73
26.65
19
26.38
Net margin%
16.35
15.99
13.52
13.42
10.67
13.05
15.31
17.37
18.14
18.89
5.70
17.37
15.65
52
32.19
P/E ratio (avg)x
14.60
16.76
17.61
18.51
19.48
21.61
20.24
23.03
25.61
28.59
34.42
23.03
19.86
86
37.21
EV/EBITx
39.28
38.31
40.69
45.26
43.35
49.47
49.69
50.82
52.85
49.57
13.68
49.69
47.36
24
25.22
FCF yield (avg)%
7.99
5.28
4.82
6.29
7.17
10.02
7.87
9.98
12.93
15.42
27.54
10.02
7.93
30
23.26
FCF margin%
5.74
7.94
5.13
6.71
9.11
9.70
10.56
8.98
6.40
7.47
27.11
8.98
7.71
84
0.314
FCF / Net incomex
0.264
0.276
0.277
0.299
0.359
0.357
0.396
0.433
0.431
0.512
1.718
0.431
0.358
83
6.04
ROIC%
8.19
11.05
11.25
9.18
7.30
5.84
4.53
1.63
0.40
0.40
22.63
1.63
6.57
91
7.77
Return on equity%
19.17
19.12
17.11
16.12
16.61
17.09
17.30
17.18
15.51
13.01
16.08
17.09
17.10
88
13.05
Return on assets%
25.08
26.74
29.74
31.94
29.80
28.26
25.71
26.49
29.37
27.66
24.63
27.66
27.96
34
—
EPS€
0.01
—
—
—
—
—
0.01
—
—
0.01
—
3.12%
0.02%
—
4.56
EPS growth%
18.88
17.36
18.74
15.84
14.69
14.42
12.37
13.74
16.30
14.08
5.24
14.08
15.26
82
0.01
Bookvalue per sh€
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.04%
7.64%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
0.01%
2.78%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(4.70%)
0.79%
—
9.72
Div yield (avg)%
28.56
29.84
26.89
24.94
22.29
25.21
26.75
29.70
26.88
26.13
8.15
26.75
26.82
18
28.86
Payout ratio%
26.22
25.22
23.92
23.81
24.56
23.39
26.11
27.36
24.78
24.77
19.30
24.78
24.77
23
19.33
Shares (diluted)M
16.48
14.43
13.30
12.72
13.95
14.57
13.50
12.68
11.81
11.84
19.99
(3.22%)
(3.72%)
12
3.02
Buyback yield%
19.15
21.01
21.36
23.09
23.82
23.74
25.05
24.22
23.38
21.63
13.15
23.74
23.24
27
0.334
D/E ratiox
1.049
1.235
1.409
1.383
1.611
1.880
1.920
1.899
1.915
2.053
0.950
1.915
1.745
46
0.162
Enterprise value€M
0.046
0.050
0.046
0.049
0.049
0.044
0.044
0.041
0.044
0.039
0.130
(4.50%)
(1.94%)
67
0.158
LT debt€M
0.098
0.101
0.100
0.088
0.091
0.099
0.096
0.093
0.096
0.102
0.016
2.42%
0.49%
27
Revenue
€0.265M
8.98%
1.00×
Cost of revenue
€0.147M
8.67%
0.97×
Operating expenses
€0.050M
9.36%
1.04×
Cash and investments
17.89%
Spread over hurdle
17.33%