18.01
Revenue€M
53.73
56.60
58.47
60.48
62.37
65.47
69.00
73.44
76.72
81.40
20.01
5.47%
4.91%
67
21.31
Revenue growth%
21.14
18.74
19.63
18.21
20.16
19.95
20.59
18.96
21.50
23.31
8.00
20.59
20.05
18
15.90
Gross margin%
0.40
0.89
2.52
1.73
4.25
2.85
5.73
4.34
6.82
3.99
16.67
4.34
3.42
78
9.33
Operating margin%
1.15
0.40
0.40
0.57
2.22
5.14
4.80
7.08
4.54
4.24
21.23
4.80
3.23
93
26.13
Net margin%
14.45
13.39
11.10
8.40
9.60
12.41
11.12
9.99
9.36
9.82
24.56
9.99
10.55
81
6.231
P/E ratio (avg)x
42.26
45.14
46.75
52.46
53.04
59.61
66.95
65.63
67.91
76.22
33.96
66.95
56.33
66
30.16
EV/EBITx
47.47
44.27
40.97
41.70
41.68
42.14
42.59
46.14
46.50
50.76
29.53
46.14
43.43
52
23.79
FCF yield (avg)%
0.40
1.88
3.06
3.11
2.21
1.72
0.40
0.40
0.40
1.56
15.58
0.40
1.64
68
8.23
FCF margin%
20.24
20.33
21.34
19.82
18.29
16.27
16.15
17.16
18.53
19.78
28.99
17.16
19.15
88
0.636
FCF / Net incomex
1.644
1.593
1.711
1.738
1.737
1.717
1.812
1.876
2.209
2.315
0.966
1.876
1.738
21
20.38
ROIC%
10.48
11.72
12.08
10.29
8.28
10.15
12.16
12.86
11.68
11.50
7.03
11.68
11.59
16
13.15
Return on equity%
25.70
28.70
25.83
27.84
30.28
30.22
27.37
29.94
31.87
31.34
16.62
30.22
29.32
21
6.06
Return on assets%
25.43
23.40
23.99
24.71
22.93
23.24
24.09
25.74
28.04
28.74
17.72
25.74
24.40
12
0.08
EPS€
0.13
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.09
(4.79%)
(7.27%)
—
11.84
EPS growth%
10.16
8.19
5.45
8.08
7.50
5.11
5.61
5.21
3.07
2.31
17.56
5.11
5.53
41
0.09
Bookvalue per sh€
0.16
0.15
0.17
0.18
0.18
0.18
0.17
0.18
0.18
0.17
0.08
(1.41%)
0.82%
—
0.13
FCF per share€
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.14
2.57%
2.05%
—
0.05
Dividend per sh€
0.11
0.10
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.12
0.06
3.83%
0.50%
—
27.64
Div yield (avg)%
23.24
23.55
24.70
25.84
24.72
25.72
27.15
29.15
27.00
25.89
22.69
27.00
25.78
51
7.77
Payout ratio%
5.54
4.96
3.87
2.11
1.36
0.84
3.50
4.57
6.15
6.44
28.33
4.57
4.22
36
237.7
Shares (diluted)M
248.0
271.3
282.2
246.0
239.7
211.1
183.2
192.0
201.1
185.8
240.5
(4.96%)
(1.96%)
76
12.87
Buyback yield%
15.38
15.89
16.54
18.74
16.06
17.62
15.59
17.29
19.12
19.65
19.62
17.62
16.91
27
1.071
D/E ratiox
0.628
0.683
0.662
0.631
0.683
0.660
0.746
0.719
0.748
0.817
1.784
0.746
0.683
91
52.78
Enterprise value€M
44.75
45.35
45.07
46.18
53.29
58.65
63.64
70.04
73.31
69.98
78.80
5.60%
5.83%
55
36.32
LT debt€M
13.51
13.09
13.08
13.46
14.52
14.90
15.71
16.55
15.61
15.95
37.79
1.89%
1.24%
15
Revenue
€81.40M
4.91%
1.00×
Cost of revenue
€38.84M
4.66%
0.98×
Operating expenses
€15.97M
4.98%
1.01×
Property and equipment
16.45%
Return on capital
109.70%
Spread over hurdle
100.22%