2.451
Revenue€M
24.37
24.73
25.83
26.96
27.80
29.22
30.93
31.59
32.46
34.38
2.609
4.34%
3.98%
43
28.52
Revenue growth%
26.09
23.36
24.01
25.01
23.36
25.76
26.94
25.96
24.16
23.58
9.82
25.76
24.58
54
8.85
Gross margin%
10.88
12.91
15.31
14.24
13.59
14.09
17.06
19.63
20.50
23.07
28.07
19.63
14.78
92
17.37
Operating margin%
19.61
17.26
19.38
19.10
17.60
15.93
16.96
14.22
15.70
13.55
6.94
15.70
17.11
90
28.49
Net margin%
12.67
14.95
12.59
14.39
14.53
12.74
12.49
9.56
7.36
4.77
14.74
9.56
12.63
91
26.57
P/E ratio (avg)x
41.11
41.40
48.12
54.42
52.00
49.38
46.92
47.61
52.25
60.79
14.72
49.38
48.75
62
8.390
EV/EBITx
42.43
48.66
53.41
58.36
54.30
56.79
65.28
72.02
80.68
83.16
13.79
72.02
57.58
70
3.84
FCF yield (avg)%
0.40
0.95
0.40
0.40
3.18
4.23
6.78
9.33
10.88
10.30
16.52
9.33
3.70
24
3.25
FCF margin%
25.58
28.16
25.49
25.29
24.18
26.14
26.02
23.10
20.33
18.72
21.21
23.10
25.39
48
0.460
FCF / Net incomex
1.799
1.733
1.975
2.202
2.392
2.643
2.894
3.196
3.437
3.611
0.175
3.196
2.518
23
9.99
ROIC%
14.38
11.88
13.35
11.17
11.45
9.68
9.05
11.63
10.61
10.99
21.53
10.61
11.31
20
17.95
Return on equity%
12.04
9.54
8.15
7.92
7.95
8.10
9.10
10.26
7.86
10.17
4.88
9.10
8.63
53
3.17
Return on assets%
3.27
2.83
3.37
4.89
2.69
3.50
3.46
4.33
6.51
7.66
3.02
4.33
3.48
85
0.03
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.78%)
(3.17%)
—
14.45
EPS growth%
34.38
34.53
36.88
34.98
33.61
33.65
35.47
35.21
34.31
32.66
6.73
34.31
34.46
9
0.03
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.09
0.11
0.11
0.12
0.12
0.12
0.04
5.07%
7.42%
—
0.05
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.04
0.04
0.02
0.84%
5.08%
—
0.04
Dividend per sh€
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.08
0.09
0.03
5.14%
2.92%
—
7.72
Div yield (avg)%
26.91
25.51
23.41
22.35
20.53
18.36
21.17
23.07
23.85
21.93
25.25
21.93
22.71
83
3.95
Payout ratio%
19.16
19.53
21.04
22.66
25.25
24.96
25.37
24.44
21.80
22.72
9.24
24.44
22.69
64
181.4
Shares (diluted)M
217.8
250.5
236.6
243.9
232.1
244.2
282.1
270.2
276.9
323.1
177.4
6.84%
4.57%
11
13.85
Buyback yield%
15.91
13.88
12.39
10.73
12.51
15.15
13.28
12.85
14.31
11.82
18.34
13.28
13.07
57
0.402
D/E ratiox
0.490
0.535
0.567
0.517
0.474
0.522
0.560
0.589
0.616
0.614
1.495
0.589
0.547
13
33.19
Enterprise value€M
36.94
38.66
36.84
40.06
41.10
41.66
42.76
44.40
51.15
52.85
18.76
5.16%
4.05%
10
27.53
LT debt€M
30.94
32.46
34.79
38.53
44.58
52.97
63.22
73.23
86.34
90.78
24.58
15.28%
11.02%
84
Revenue
€34.38M
3.98%
1.00×
Cost of revenue
€20.73M
3.98%
1.00×
Operating expenses
€8.214M
4.53%
1.05×
Goodwill & intangibles
16.19%
Spread over hurdle
(3.42%)