14.01
Revenue€M
10.87
11.58
12.69
13.84
15.14
16.21
17.25
19.03
20.27
21.44
15.10
7.21%
8.01%
79
17.81
Revenue growth%
6.43
3.94
1.60
1.41
4.37
3.84
1.81
2.06
1.99
4.28
12.83
2.06
2.95
95
16.76
Gross margin%
8.86
10.48
11.63
9.57
8.73
6.93
8.44
6.45
3.47
2.46
28.34
6.45
8.59
18
16.52
Operating margin%
23.44
24.10
23.05
24.85
23.28
20.80
23.40
23.42
25.44
25.29
4.38
23.42
23.43
44
4.36
Net margin%
25.21
24.51
22.40
19.56
21.67
20.96
19.14
17.19
17.96
17.06
18.06
17.96
20.26
40
6.951
P/E ratio (avg)x
6.239
6.377
7.080
7.931
9.228
9.037
9.765
10.46
11.92
11.24
13.76
10.46
9.132
50
22.55
EV/EBITx
47.78
53.55
55.88
57.54
66.11
76.93
74.94
85.94
84.76
88.59
16.11
84.76
70.52
80
16.19
FCF yield (avg)%
7.14
7.65
5.62
6.90
3.92
3.53
0.82
1.61
1.54
0.97
28.81
1.54
3.72
49
24.48
FCF margin%
7.12
5.36
3.74
5.26
7.81
6.21
4.86
7.48
5.28
6.10
22.99
6.10
5.73
22
0.537
FCF / Net incomex
2.515
2.546
2.712
2.903
3.458
3.665
4.167
5.007
5.664
6.015
1.444
5.007
3.562
6
7.09
ROIC%
20.70
23.26
24.94
23.80
22.65
24.78
23.46
23.39
22.58
19.75
16.40
23.39
23.33
29
14.50
Return on equity%
20.54
20.80
23.16
24.68
25.73
26.55
24.15
26.07
24.29
26.18
21.18
26.07
24.48
56
26.75
Return on assets%
9.84
9.88
9.32
10.59
10.64
11.18
9.96
9.56
11.79
14.32
24.00
11.18
10.28
13
0.01
EPS€
0.06
0.07
0.08
0.09
0.09
0.11
0.12
0.13
0.15
0.17
0.01
12.24%
11.52%
—
29.93
EPS growth%
16.20
16.18
15.15
14.66
16.51
19.18
18.84
20.31
17.66
17.74
9.02
18.84
17.08
6
0.01
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.09
0.09
0.02
1.21%
3.05%
—
0.01
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.03
9.37%
9.43%
—
0.01
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.16%)
(0.61%)
—
8.66
Div yield (avg)%
8.26
7.29
8.32
9.97
7.05
4.57
4.72
5.71
4.04
3.12
29.21
4.57
6.38
73
22.86
Payout ratio%
20.02
21.42
19.20
20.01
20.74
21.35
22.75
20.08
17.40
16.62
4.98
20.08
20.05
46
305.9
Shares (diluted)M
250.7
240.8
204.6
217.7
218.5
206.0
214.9
186.3
159.9
145.4
313.8
(7.82%)
(4.83%)
66
23.19
Buyback yield%
16.43
16.84
16.45
14.61
12.82
13.20
13.92
16.01
13.14
10.33
19.34
13.20
14.27
6
0.725
D/E ratiox
0.649
0.680
0.685
0.612
0.595
0.632
0.605
0.649
0.636
0.660
0.911
0.636
0.642
93
10.88
Enterprise value€M
15.67
16.91
18.72
19.66
22.94
21.77
21.14
21.70
25.00
26.80
0.777
3.16%
6.87%
15
2.093
LT debt€M
1.783
1.647
1.673
1.825
1.606
1.519
1.527
1.473
1.285
1.168
5.552
(6.17%)
(5.15%)
26
Revenue
€21.44M
8.01%
1.00×
Cost of revenue
€13.40M
8.00%
1.00×
Operating expenses
€3.398M
7.96%
1.00×
Goodwill & intangibles
14.29%
Property and equipment
13.87%
Spread over hurdle
(1.28%)