3.030
Revenue€M
12.67
13.04
13.34
13.93
14.03
14.50
14.54
14.71
15.25
15.58
3.333
2.12%
2.52%
57
23.78
Revenue growth%
18.36
17.66
15.00
16.30
14.27
16.70
15.89
15.34
16.71
15.08
27.37
15.89
16.10
19
2.03
Gross margin%
25.17
22.67
21.14
20.75
23.55
25.96
26.68
24.01
25.84
27.85
11.85
25.96
24.59
10
20.62
Operating margin%
39.27
37.90
37.33
34.69
32.92
32.56
29.72
28.75
26.44
26.38
22.35
28.75
32.74
24
9.86
Net margin%
11.42
10.93
8.63
8.95
6.62
3.78
4.59
6.33
7.47
7.11
5.29
6.33
7.29
6
31.87
P/E ratio (avg)x
31.11
36.12
40.13
42.40
48.73
51.42
54.04
59.67
69.70
76.11
37.47
59.67
50.08
65
15.88
EV/EBITx
30.96
29.51
28.79
32.12
34.04
37.34
35.46
37.94
41.12
44.00
35.72
37.94
34.75
15
9.42
FCF yield (avg)%
24.80
27.47
30.46
28.32
28.80
28.93
28.45
29.55
29.59
27.62
11.11
28.93
28.63
94
2.77
FCF margin%
8.51
8.60
6.15
7.14
9.28
7.62
8.21
5.90
8.66
11.44
10.24
8.21
8.36
83
1.029
FCF / Net incomex
0.257
0.273
0.278
0.254
0.247
0.258
0.236
0.234
0.231
0.222
1.345
0.234
0.250
70
28.89
ROIC%
4.05
6.74
8.42
8.03
7.20
6.55
4.64
3.97
6.78
8.75
24.78
6.55
6.76
34
18.22
Return on equity%
19.41
21.37
21.17
18.22
20.27
23.04
24.66
21.88
19.93
20.03
5.51
21.88
20.72
92
6.10
Return on assets%
0.40
0.40
1.91
0.40
0.40
0.40
0.40
2.93
1.14
0.40
9.48
0.40
0.40
22
0.14
EPS€
0.24
0.26
0.30
0.31
0.31
0.33
0.37
0.37
0.40
0.47
0.16
8.65%
7.85%
—
15.76
EPS growth%
0.40
0.40
0.40
0.63
0.40
0.40
0.40
0.40
1.55
0.40
26.87
0.40
0.40
32
0.43
Bookvalue per sh€
0.52
0.59
0.68
0.79
0.91
0.90
0.87
1.02
1.20
1.24
0.26
6.22%
9.19%
—
0.18
FCF per share€
0.10
0.10
0.09
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.36
0.39%
(0.96%)
—
0.06
Dividend per sh€
0.78
0.88
0.90
0.96
1.02
1.20
1.35
1.55
1.88
1.96
0.20
13.95%
11.73%
—
22.69
Div yield (avg)%
29.21
30.86
33.63
32.61
33.19
32.47
30.48
28.71
28.41
26.99
4.80
28.71
30.67
27
27.28
Payout ratio%
17.10
15.03
14.21
17.01
16.39
18.14
17.62
18.14
20.45
17.64
20.95
18.14
17.36
63
32.45
Shares (diluted)M
31.09
32.96
34.65
36.04
36.12
39.59
44.36
40.52
39.23
38.37
33.50
1.22%
1.59%
86
25.71
Buyback yield%
10.63
7.88
6.76
7.97
10.01
12.81
13.72
12.16
11.41
11.45
19.48
12.16
11.02
44
0.725
D/E ratiox
0.244
0.232
0.209
0.195
0.191
0.212
0.209
0.190
0.205
0.200
1.105
0.205
0.207
10
5.344
Enterprise value€M
3.829
3.458
3.198
2.972
2.703
2.524
2.148
1.853
1.793
1.570
4.127
(10.30%)
(8.22%)
69
6.820
LT debt€M
11.07
11.93
12.32
12.33
12.80
13.93
13.82
12.48
11.81
10.94
9.552
(3.08%)
0.05%
78
Revenue
€15.58M
2.52%
1.00×
Cost of revenue
€7.346M
2.43%
0.99×
Operating expenses
€3.141M
3.12%
1.06×
Goodwill & intangibles
15.09%
Property and equipment
14.57%
Spread over hurdle
24.54%