11.55
Revenue€M
10.51
11.48
12.24
13.05
13.92
14.91
16.43
17.94
19.20
20.47
12.52
8.02%
7.88%
65
11.41
Revenue growth%
13.17
15.83
14.06
14.98
15.26
13.38
12.72
10.71
9.03
7.34
24.02
10.71
13.27
64
13.59
Gross margin%
1.53
3.75
2.15
1.65
1.23
2.05
1.01
3.75
1.94
1.90
5.82
1.94
1.92
14
8.11
Operating margin%
0.43
0.40
3.20
0.59
0.40
0.40
1.17
0.50
1.43
3.01
12.34
1.17
0.54
38
21.37
Net margin%
23.75
26.42
28.76
25.77
26.80
25.81
27.26
27.67
30.20
30.88
22.96
27.67
27.03
8
6.202
P/E ratio (avg)x
39.39
43.74
46.95
46.86
50.65
51.43
53.14
55.30
64.55
73.58
7.769
55.30
51.04
57
36.91
EV/EBITx
12.41
13.88
13.77
15.89
17.37
18.07
18.20
20.71
20.10
21.09
33.12
20.10
17.72
48
29.98
FCF yield (avg)%
2.80
1.17
0.40
3.31
5.68
8.03
5.86
4.05
4.44
3.73
10.98
4.44
3.89
18
27.24
FCF margin%
27.76
28.73
30.43
29.92
31.20
33.59
33.30
33.60
34.65
35.59
7.23
33.60
32.25
37
1.783
FCF / Net incomex
2.658
2.667
2.720
3.171
3.272
3.240
3.438
4.018
4.556
5.401
0.868
4.018
3.256
83
15.74
ROIC%
9.95
12.05
13.56
16.18
15.33
17.72
15.70
14.31
14.68
13.09
21.61
14.68
14.50
28
14.48
Return on equity%
10.09
11.53
12.82
10.70
13.27
11.13
8.36
5.51
4.17
3.82
28.79
5.51
10.39
25
23.55
Return on assets%
17.79
17.27
17.73
15.94
15.59
17.22
15.22
14.97
17.61
19.29
14.57
17.22
17.25
87
0.03
EPS€
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.03
(0.07%)
0.29%
—
26.76
EPS growth%
4.27
5.21
5.50
7.75
9.78
12.38
14.92
13.85
13.20
14.00
12.03
13.85
11.08
70
0.08
Bookvalue per sh€
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.05
7.73%
8.58%
—
0.05
FCF per share€
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.03
1.89%
1.94%
—
0.04
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.11
2.82%
3.44%
—
22.90
Div yield (avg)%
17.02
16.61
17.78
20.58
19.23
19.43
21.44
21.52
20.81
18.63
27.97
20.81
19.33
41
4.73
Payout ratio%
24.48
26.07
24.43
24.75
23.81
24.32
21.42
22.21
24.07
25.04
25.68
24.07
24.37
68
62.35
Shares (diluted)M
96.47
108.3
124.7
122.7
140.3
151.9
162.5
160.5
185.8
212.0
61.96
8.61%
8.74%
48
23.90
Buyback yield%
22.25
24.90
24.12
22.00
19.22
19.28
22.13
24.90
25.15
27.97
14.88
24.90
23.19
95
1.229
D/E ratiox
1.305
1.337
1.212
1.183
1.074
0.964
0.937
0.876
0.954
0.995
1.311
0.954
1.035
80
3.758
Enterprise value€M
32.53
37.82
44.56
52.13
62.89
64.76
76.20
78.08
85.14
100.9
7.827
9.91%
13.93%
56
11.51
LT debt€M
34.56
37.64
37.67
39.84
40.10
39.44
44.62
42.19
44.68
51.34
5.861
5.07%
5.58%
48
Revenue
€20.47M
7.88%
1.00×
Cost of revenue
€10.52M
7.70%
0.98×
Operating expenses
€5.098M
8.18%
1.03×
Goodwill & intangibles
16.59%
Spread over hurdle
(1.64%)