3.473
Revenue€M
3.511
3.701
3.984
4.341
4.664
4.914
5.157
5.570
5.991
6.479
3.839
6.80%
7.25%
66
23.35
Revenue growth%
7.66
5.00
3.08
4.59
5.60
7.33
9.04
11.14
8.53
8.45
27.20
8.53
7.50
84
20.55
Gross margin%
6.59
6.13
5.35
3.00
4.34
3.63
1.60
4.43
4.22
2.54
8.76
3.63
4.28
77
14.68
Operating margin%
24.06
25.77
23.01
21.91
21.86
20.03
22.96
23.43
22.52
21.22
26.75
22.52
22.74
18
20.78
Net margin%
16.44
18.77
17.24
18.93
19.23
17.88
16.51
17.24
19.63
19.30
13.11
17.88
18.33
22
7.588
P/E ratio (avg)x
34.83
33.33
37.69
35.86
40.00
38.94
38.18
38.00
44.02
48.42
18.01
38.94
38.09
48
24.77
EV/EBITx
14.46
13.85
14.82
12.51
12.96
13.96
14.98
15.41
15.29
15.24
26.54
15.24
14.64
11
19.10
FCF yield (avg)%
5.20
4.95
7.92
7.35
6.80
9.37
6.66
7.27
7.87
10.63
27.29
7.87
7.31
40
4.09
FCF margin%
15.46
13.09
14.71
12.64
11.27
8.64
10.25
7.49
5.45
7.26
22.04
7.49
10.76
80
0.542
FCF / Net incomex
0.657
0.671
0.739
0.788
0.842
0.874
0.901
0.930
1.045
0.975
1.342
0.930
0.858
42
3.22
ROIC%
30.59
28.66
27.19
29.08
27.32
28.41
25.55
24.69
24.45
24.47
23.02
24.69
27.25
13
19.61
Return on equity%
18.18
19.08
19.81
22.71
19.93
22.40
22.04
20.14
18.69
18.27
19.59
20.14
19.87
10
4.60
Return on assets%
13.16
11.40
14.14
13.80
12.83
12.43
12.18
13.35
11.60
12.66
5.09
12.43
12.74
48
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
(9.81%)
(5.25%)
—
9.93
EPS growth%
29.47
26.90
27.00
29.54
30.41
30.19
32.54
35.53
35.71
33.25
16.46
33.25
30.30
63
0.03
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(5.12%)
(3.10%)
—
0.02
FCF per share€
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
4.26%
10.24%
—
0.04
Dividend per sh€
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.04
3.59%
1.72%
—
9.02
Div yield (avg)%
11.93
12.32
9.39
11.77
12.27
11.46
9.55
6.61
8.11
5.67
5.39
8.11
10.50
55
20.96
Payout ratio%
14.10
13.48
12.19
15.15
15.74
13.84
12.47
10.27
8.15
7.55
3.11
10.27
12.98
47
116.0
Shares (diluted)M
185.6
223.5
236.4
242.4
283.7
311.4
343.9
413.9
454.1
448.9
111.6
9.61%
10.59%
32
29.82
Buyback yield%
1.63
2.88
4.28
3.08
2.18
1.88
2.34
4.99
5.05
3.68
18.70
3.68
2.98
45
0.423
D/E ratiox
1.140
1.177
1.205
1.080
1.038
0.960
0.856
0.917
0.878
0.811
1.157
0.878
0.999
30
1.304
Enterprise value€M
0.331
0.330
0.325
0.326
0.319
0.313
0.278
0.260
0.254
0.230
2.693
(6.30%)
(4.70%)
8
3.235
LT debt€M
3.561
3.833
3.556
3.241
2.792
2.450
2.278
2.231
2.429
2.588
0.396
(1.51%)
(3.35%)
90
Revenue
€6.479M
7.25%
1.00×
Cost of revenue
€4.536M
7.25%
1.00×
Operating expenses
€1.295M
7.06%
0.98×
Goodwill & intangibles
14.86%
Spread over hurdle
(4.55%)