0.952
Revenue€M
4.250
4.706
5.058
5.607
6.054
6.560
7.107
7.860
8.591
9.326
0.998
9.03%
9.14%
76
23.30
Revenue growth%
24.25
23.41
25.69
27.80
26.04
28.74
28.57
26.92
25.43
23.14
28.36
26.92
25.87
5
12.63
Gross margin%
10.04
10.33
12.17
9.81
9.28
10.27
12.37
9.65
11.45
12.17
25.60
11.45
10.30
10
6.89
Operating margin%
15.22
16.20
15.67
15.17
14.94
15.24
16.55
18.38
18.61
19.30
27.24
18.38
15.93
42
20.54
Net margin%
34.89
31.93
31.06
33.33
35.91
36.76
36.97
38.44
36.36
38.25
5.36
36.97
36.13
35
12.90
P/E ratio (avg)x
29.29
29.18
27.89
25.56
26.57
24.96
26.82
26.40
24.02
25.14
23.03
25.14
26.48
86
28.24
EV/EBITx
36.86
35.28
32.63
34.82
34.37
39.00
39.49
44.16
40.53
44.52
28.03
40.53
37.93
45
20.03
FCF yield (avg)%
19.20
16.96
14.65
12.08
13.49
13.14
13.17
13.07
13.99
13.66
22.93
13.17
13.58
25
25.13
FCF margin%
10.61
11.36
10.77
9.60
8.46
5.56
6.75
5.61
8.51
10.58
10.50
6.75
9.05
69
0.339
FCF / Net incomex
2.232
2.227
2.328
2.368
2.697
3.107
3.038
3.194
3.335
3.653
1.115
3.194
2.867
94
5.56
ROIC%
21.69
22.68
23.48
21.29
21.49
21.08
22.05
24.55
23.75
23.32
20.69
23.32
22.37
6
6.48
Return on equity%
13.11
10.84
10.12
7.39
5.53
3.44
2.71
1.77
0.90
0.40
9.44
1.77
4.49
34
5.99
Return on assets%
12.53
10.98
7.98
9.48
7.82
7.84
10.10
10.83
12.37
12.75
27.88
10.83
10.47
25
0.07
EPS€
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.08
0.07
0.08
(4.52%)
(0.77%)
—
23.96
EPS growth%
13.88
14.03
11.57
12.20
14.33
13.72
11.20
13.39
16.20
14.66
20.85
13.72
13.80
69
0.09
Bookvalue per sh€
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.03
(0.98%)
1.55%
—
0.06
FCF per share€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
(6.64%)
(4.08%)
—
0.05
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(1.07%)
0.78%
—
2.75
Div yield (avg)%
3.79
4.48
3.59
4.46
6.13
9.03
6.95
5.88
4.19
5.62
28.01
5.88
5.05
89
28.14
Payout ratio%
0.40
1.20
0.40
0.40
0.40
0.47
0.40
2.56
5.02
3.45
21.60
2.56
0.43
8
26.25
Shares (diluted)M
34.99
34.93
36.56
36.69
37.35
37.38
41.42
45.13
43.03
47.38
27.12
4.87%
4.50%
12
8.53
Buyback yield%
26.48
26.50
28.99
30.00
32.09
32.32
31.33
29.61
32.24
29.75
27.25
31.33
29.88
27
0.718
D/E ratiox
1.348
1.155
1.059
1.071
1.097
1.124
1.011
1.005
0.971
0.903
1.097
1.005
1.065
21
4.494
Enterprise value€M
4.221
4.151
4.097
4.500
4.814
4.470
4.267
3.985
3.819
4.378
6.315
(1.88%)
0.66%
53
1.573
LT debt€M
8.639
9.074
9.131
9.627
9.349
9.215
9.077
10.40
11.02
11.76
7.648
4.70%
3.78%
12
Revenue
€9.326M
9.14%
1.00×
Cost of revenue
€6.173M
9.19%
1.00×
Operating expenses
€1.561M
9.22%
1.01×
Spread over hurdle
(8.26%)