1.897
Revenue€M
2.558
2.672
2.818
2.941
3.065
3.131
3.181
3.243
3.327
3.376
2.124
1.95%
3.10%
8
14.82
Revenue growth%
32.28
32.06
30.57
31.03
29.94
31.06
29.98
27.00
24.00
24.82
3.53
27.00
30.28
55
16.91
Gross margin%
17.38
17.70
15.82
16.92
15.86
12.89
12.70
13.70
13.45
12.90
21.80
12.90
14.76
35
11.60
Operating margin%
2.88
2.13
0.85
1.14
2.73
4.52
3.65
4.60
7.25
7.03
6.12
4.60
3.26
29
27.93
Net margin%
20.60
19.37
20.03
17.16
19.82
18.62
21.00
23.38
24.95
27.43
5.42
23.38
20.32
35
24.82
P/E ratio (avg)x
13.04
12.23
11.52
12.28
12.08
12.24
11.50
11.66
13.61
14.62
10.25
12.24
12.24
93
22.17
EV/EBITx
7.450
7.119
6.904
6.673
7.340
7.624
7.041
6.994
6.701
7.364
6.418
7.041
7.080
57
12.72
FCF yield (avg)%
25.25
23.87
22.00
19.12
16.61
18.70
19.70
17.56
15.42
14.70
14.61
17.56
18.91
71
7.49
FCF margin%
5.02
7.44
8.61
7.98
5.57
7.55
5.84
7.58
8.98
6.45
23.14
7.55
7.50
11
0.551
FCF / Net incomex
0.788
0.721
0.731
0.670
0.716
0.744
0.786
0.770
0.680
0.611
1.124
0.744
0.726
60
21.13
ROIC%
17.90
16.88
18.64
16.82
19.07
16.37
16.50
15.71
17.75
18.63
12.62
16.50
17.31
94
21.75
Return on equity%
32.85
33.73
34.23
32.13
34.80
33.75
35.16
34.06
33.37
30.51
27.54
33.75
33.74
94
19.01
Return on assets%
15.20
14.05
14.87
13.38
14.81
17.40
15.28
17.14
19.70
18.32
23.85
17.40
15.24
71
0.10
EPS€
0.12
0.14
0.14
0.15
0.15
0.17
0.18
0.19
0.18
0.20
0.10
5.35%
5.64%
—
28.76
EPS growth%
17.86
20.52
19.43
18.18
16.34
17.78
19.75
19.00
19.68
22.41
2.77
19.68
19.22
39
0.03
Bookvalue per sh€
0.05
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.04
0.10
(4.83%)
(2.95%)
—
0.10
FCF per share€
0.12
0.15
0.16
0.19
0.22
0.23
0.24
0.27
0.31
0.37
0.02
10.83%
13.16%
—
0.08
Dividend per sh€
0.10
0.10
0.10
0.12
0.12
0.14
0.15
0.15
0.16
0.18
0.08
9.08%
5.75%
—
19.86
Div yield (avg)%
13.00
10.20
7.91
7.71
10.68
11.77
10.98
12.72
12.21
13.51
3.03
12.21
11.37
57
21.27
Payout ratio%
30.61
29.74
28.77
30.33
32.57
35.27
37.20
35.53
36.78
39.74
8.83
36.78
33.92
79
8.138
Shares (diluted)M
13.81
15.86
18.12
19.24
20.57
24.43
25.56
30.72
30.77
32.75
8.452
9.75%
10.09%
44
15.67
Buyback yield%
18.60
16.92
18.00
17.95
19.56
21.43
24.09
23.35
21.44
19.17
19.30
21.44
19.37
14
0.171
D/E ratiox
0.772
0.654
0.643
0.559
0.474
0.454
0.446
0.399
0.391
0.420
0.632
0.420
0.464
45
0.857
Enterprise value€M
1.479
1.561
1.557
1.536
1.381
1.359
1.221
1.058
1.138
1.216
1.922
(2.52%)
(2.57%)
91
3.000
LT debt€M
1.203
1.278
1.354
1.291
1.428
1.415
1.604
1.618
1.619
1.741
1.970
4.05%
4.77%
72
Revenue
€3.376M
3.10%
1.00×
Cost of revenue
€1.438M
2.90%
0.98×
Operating expenses
€0.774M
3.02%
0.99×
Goodwill & intangibles
16.94%
Spread over hurdle
18.09%