0.565
Revenue€M
0.967
0.996
1.013
1.033
1.056
1.102
1.144
1.206
1.233
1.302
0.630
4.27%
3.11%
75
21.20
Revenue growth%
16.94
14.27
14.55
13.29
11.06
9.77
7.08
8.28
10.54
10.98
27.38
9.77
11.02
13
25.36
Gross margin%
13.23
12.89
15.19
14.15
14.75
11.79
12.36
13.60
11.80
13.73
21.18
12.36
13.42
48
21.63
Operating margin%
14.26
14.28
12.54
11.23
9.82
9.66
11.10
11.78
11.92
9.67
22.78
11.10
11.50
54
19.18
Net margin%
17.35
19.71
22.30
24.49
23.12
21.60
19.09
20.26
18.55
17.32
12.15
19.09
19.99
59
13.72
P/E ratio (avg)x
18.08
18.10
19.64
21.76
22.71
25.89
26.93
29.32
34.10
36.71
23.10
29.32
24.30
41
17.51
EV/EBITx
10.44
9.858
9.379
8.648
7.948
8.538
9.333
8.579
8.020
8.189
32.36
8.538
8.614
76
22.88
FCF yield (avg)%
17.56
19.90
18.98
16.38
17.09
14.46
12.98
15.58
15.48
17.22
11.46
15.48
16.74
20
16.48
FCF margin%
19.68
18.35
16.53
15.96
13.63
15.99
16.23
18.24
16.89
19.26
21.62
16.89
16.71
53
1.726
FCF / Net incomex
1.425
1.376
1.327
1.447
1.504
1.654
1.772
1.586
1.378
1.354
0.987
1.586
1.436
69
3.22
ROIC%
16.03
14.65
17.34
18.31
17.67
20.22
21.66
23.08
21.68
23.40
10.70
21.68
19.26
76
27.70
Return on equity%
1.49
0.40
3.13
5.16
7.45
5.33
7.14
9.90
9.54
11.56
18.53
9.54
6.24
26
20.17
Return on assets%
21.41
19.17
20.18
19.36
17.99
16.12
16.19
15.43
13.06
13.90
3.80
15.43
17.09
66
0.01
EPS€
0.05
0.04
0.05
0.05
0.06
0.07
0.08
0.10
0.11
0.11
0.02
12.98%
9.58%
—
24.88
EPS growth%
26.39
28.58
26.32
27.83
28.18
25.60
24.94
23.03
25.69
25.04
18.22
25.04
26.00
55
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.69%)
(2.11%)
—
0.03
FCF per share€
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.10%
3.11%
—
0.01
Dividend per sh€
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.02
10.08%
11.85%
—
7.46
Div yield (avg)%
28.98
26.92
26.42
26.77
25.51
28.22
27.28
28.62
29.83
27.76
4.42
28.22
27.52
78
13.68
Payout ratio%
22.18
24.61
22.22
23.21
24.36
22.30
22.38
21.08
23.23
21.43
3.12
22.30
22.34
11
42.15
Shares (diluted)M
43.68
49.17
44.84
48.19
45.54
50.36
46.56
44.42
50.09
51.15
40.48
2.35%
1.00%
6
12.39
Buyback yield%
26.50
27.77
25.36
27.37
25.36
22.94
24.82
25.91
24.74
24.42
23.99
24.74
25.36
48
0.291
D/E ratiox
1.183
1.212
1.231
1.072
1.162
1.052
0.913
0.988
1.055
1.093
0.293
1.052
1.082
13
1.505
Enterprise value€M
1.244
1.266
1.202
1.349
1.393
1.490
1.351
1.407
1.421
1.375
0.568
(0.27%)
0.92%
49
1.473
LT debt€M
1.310
1.374
1.512
1.396
1.539
1.680
1.643
1.846
1.946
1.788
0.835
3.04%
4.02%
29
Revenue
€1.302M
3.11%
1.00×
Cost of revenue
€0.846M
3.37%
1.03×
Operating expenses
€0.238M
2.81%
0.97×
Property and equipment
15.75%
Spread over hurdle
(1.48%)