18.76
Revenue€M
32.02
34.40
36.35
39.74
42.27
44.79
47.65
50.03
53.64
56.38
20.84
5.93%
6.65%
33
17.08
Revenue growth%
24.58
25.30
27.58
28.62
30.05
32.24
33.64
36.27
36.94
38.74
10.73
36.27
31.15
88
20.35
Gross margin%
11.59
12.37
11.40
9.44
6.59
6.20
5.99
8.09
9.47
8.70
23.50
8.09
9.07
56
10.52
Operating margin%
24.54
26.42
28.26
29.62
28.19
28.19
26.54
25.40
27.91
27.77
8.17
27.77
27.84
75
2.80
Net margin%
8.02
9.40
6.48
7.03
6.66
9.04
7.10
6.98
7.00
9.25
24.29
7.10
7.06
30
28.57
P/E ratio (avg)x
8.191
8.304
7.911
7.645
7.340
7.270
7.845
8.785
9.266
8.648
37.84
8.648
8.051
63
34.13
EV/EBITx
19.04
16.41
16.59
15.37
16.75
17.47
17.02
17.11
17.48
19.09
17.59
17.47
17.06
83
5.91
FCF yield (avg)%
24.27
23.81
24.17
24.17
24.28
24.25
25.51
25.54
22.68
19.99
13.37
24.25
24.21
6
14.42
FCF margin%
27.03
29.89
27.06
24.86
23.76
25.89
25.63
28.02
27.17
26.90
18.09
26.90
26.97
57
1.348
FCF / Net incomex
0.596
0.561
0.575
0.578
0.596
0.540
0.495
0.470
0.405
0.396
0.186
0.470
0.551
22
21.63
ROIC%
19.34
21.17
22.82
24.50
27.42
25.19
26.90
27.83
30.11
27.99
28.08
27.83
26.04
28
19.97
Return on equity%
18.97
21.12
22.97
20.27
22.99
23.63
24.03
23.71
25.39
24.78
19.47
24.03
23.31
74
11.33
Return on assets%
27.75
29.81
32.34
31.25
31.53
29.46
29.34
26.49
26.60
28.64
13.62
28.64
29.40
70
0.05
EPS€
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.07
0.07
0.05
(0.04%)
2.02%
—
3.15
EPS growth%
23.58
22.31
20.69
18.64
19.11
20.06
20.09
18.70
16.94
14.37
5.77
18.70
19.58
82
0.09
Bookvalue per sh€
0.14
0.15
0.15
0.16
0.18
0.17
0.18
0.20
0.21
0.20
0.07
2.25%
4.78%
—
0.08
FCF per share€
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.09
(2.58%)
(1.66%)
—
0.14
Dividend per sh€
0.14
0.16
0.16
0.17
0.17
0.18
0.19
0.22
0.25
0.27
0.10
10.44%
8.81%
—
18.37
Div yield (avg)%
18.45
18.19
16.46
17.08
18.86
19.83
21.79
19.48
19.27
18.52
29.78
19.48
18.69
46
7.25
Payout ratio%
13.98
12.85
11.34
10.95
11.44
12.01
13.00
14.22
14.79
13.14
9.73
13.14
12.92
17
155.1
Shares (diluted)M
194.0
192.2
216.4
207.8
247.3
261.2
251.8
263.9
255.9
251.5
154.1
0.34%
2.74%
30
21.93
Buyback yield%
3.36
0.48
0.70
2.75
5.68
4.81
3.66
2.36
0.40
1.27
15.59
2.36
2.56
14
0.128
D/E ratiox
0.795
0.836
0.798
0.790
0.797
0.867
0.838
0.758
0.653
0.596
0.172
0.758
0.796
44
39.39
Enterprise value€M
69.17
68.06
65.92
66.78
64.56
59.78
61.48
66.52
68.65
67.10
40.48
0.78%
0.25%
93
4.758
LT debt€M
21.84
24.54
25.49
25.73
23.39
23.51
24.65
26.61
25.59
28.73
31.86
4.19%
2.20%
17
Revenue
€56.38M
6.65%
1.00×
Cost of revenue
€39.46M
6.65%
1.00×
Operating expenses
€10.78M
6.80%
1.01×
Goodwill & intangibles
17.96%