0.418
Revenue€M
0.908
0.986
1.081
1.175
1.238
1.331
1.402
1.506
1.653
1.770
0.449
7.41%
7.52%
35
3.55
Revenue growth%
5.50
7.24
7.36
5.23
4.92
4.03
4.58
6.86
5.28
5.33
30.00
5.28
5.30
7
20.78
Gross margin%
1.48
0.40
3.18
2.48
4.47
2.89
2.67
3.28
4.21
5.26
19.30
3.28
3.04
56
14.98
Operating margin%
11.59
14.15
13.19
10.82
13.75
13.49
13.88
14.92
15.84
17.21
4.28
14.92
13.82
42
12.60
Net margin%
24.49
25.85
27.03
28.29
27.57
29.59
27.14
29.43
28.54
28.75
17.15
28.75
27.93
33
29.04
P/E ratio (avg)x
8.314
8.336
8.362
9.353
10.60
12.12
12.22
13.17
13.83
14.58
15.60
13.17
11.36
49
32.45
EV/EBITx
43.13
42.68
47.09
43.05
44.26
45.42
47.30
43.97
40.83
41.52
7.210
43.97
43.55
87
21.98
FCF yield (avg)%
29.14
30.13
32.82
31.40
33.47
35.43
32.97
35.64
33.22
34.29
24.44
34.29
33.09
70
3.07
FCF margin%
11.29
8.64
8.19
8.94
7.29
5.02
2.85
3.40
5.13
4.20
19.88
4.20
6.21
95
1.090
FCF / Net incomex
0.468
0.479
0.478
0.453
0.515
0.574
0.596
0.635
0.661
0.676
1.363
0.635
0.544
17
22.52
ROIC%
6.34
7.58
6.94
6.97
9.04
11.46
12.90
13.75
13.19
13.53
14.54
13.19
10.25
81
3.46
Return on equity%
22.66
25.06
27.47
28.95
28.03
25.23
22.71
24.64
24.11
26.28
23.76
24.64
25.15
20
15.22
Return on assets%
17.08
15.71
16.56
16.37
16.71
16.84
16.34
14.63
16.03
14.11
15.61
16.03
16.36
72
0.08
EPS€
0.14
0.14
0.14
0.15
0.16
0.18
0.21
0.21
0.22
0.22
0.08
6.72%
3.81%
—
24.08
EPS growth%
19.18
18.18
20.29
18.09
16.22
15.72
14.26
13.83
15.28
17.55
5.24
15.28
16.88
8
0.10
Bookvalue per sh€
0.08
0.08
0.08
0.08
0.09
0.09
0.11
0.11
0.11
0.13
0.12
9.29%
5.05%
—
0.05
FCF per share€
0.11
0.10
0.11
0.11
0.10
0.10
0.08
0.08
0.09
0.08
0.04
(4.36%)
(4.11%)
—
0.12
Dividend per sh€
0.08
0.09
0.10
0.12
0.12
0.12
0.12
0.13
0.14
0.13
0.03
2.65%
5.83%
—
8.23
Div yield (avg)%
9.47
11.30
9.71
8.77
10.77
9.00
11.08
9.00
9.32
8.74
11.98
9.00
9.39
41
27.06
Payout ratio%
9.11
10.09
11.79
12.59
11.38
13.64
10.97
8.18
5.40
3.09
12.55
8.18
10.53
79
12.20
Shares (diluted)M
14.50
13.39
13.81
12.86
13.31
15.10
15.91
16.29
16.16
15.88
12.40
3.60%
1.72%
5
9.16
Buyback yield%
25.07
24.04
26.19
26.13
26.40
26.34
28.86
29.54
27.86
26.24
16.24
27.86
26.29
40
0.660
D/E ratiox
2.497
2.556
2.821
3.239
3.254
3.434
3.687
4.137
4.931
5.353
0.790
4.137
3.344
64
0.919
Enterprise value€M
2.162
2.208
2.082
2.166
2.132
2.076
2.120
2.032
1.777
1.844
0.481
(2.86%)
(1.22%)
93
0.381
LT debt€M
1.871
1.796
1.704
1.730
1.777
1.979
2.112
2.372
2.636
2.576
0.509
7.71%
2.20%
94
Revenue
€1.770M
7.52%
1.00×
Cost of revenue
€0.856M
7.44%
0.99×
Operating expenses
€0.330M
7.57%
1.00×