19.44
Revenue€M
29.32
29.84
30.35
31.03
32.53
33.25
34.08
35.21
36.38
36.81
20.13
2.51%
2.46%
75
29.21
Revenue growth%
15.82
17.59
20.24
21.53
18.81
20.41
23.17
22.96
20.93
20.93
18.25
20.93
20.67
76
13.99
Gross margin%
23.51
26.12
28.83
29.36
26.62
24.83
27.60
30.22
27.32
28.78
7.92
27.60
27.46
30
18.92
Operating margin%
16.87
18.32
16.30
15.84
14.79
13.75
14.44
15.16
17.47
20.05
9.58
15.16
16.07
13
29.03
Net margin%
25.89
28.63
30.81
32.20
35.07
34.63
33.14
30.67
31.31
29.49
21.76
31.31
31.06
45
16.46
P/E ratio (avg)x
20.95
20.37
21.61
20.84
21.03
21.20
21.97
21.64
21.86
23.05
10.09
21.86
21.41
33
8.652
EV/EBITx
47.64
56.29
59.28
68.79
75.46
78.14
92.80
103.4
113.2
115.9
34.86
103.4
76.80
18
16.94
FCF yield (avg)%
9.87
8.25
5.98
6.44
3.64
2.96
5.51
5.49
3.75
2.86
4.28
3.75
5.50
63
29.80
FCF margin%
9.71
6.76
3.92
4.68
1.71
1.54
1.86
1.89
2.69
1.55
8.13
1.86
2.29
78
1.632
FCF / Net incomex
0.297
0.324
0.338
0.333
0.355
0.381
0.345
0.345
0.331
0.301
1.318
0.345
0.336
10
14.40
ROIC%
7.26
4.85
4.49
6.70
3.94
2.70
0.57
1.16
0.84
0.40
21.89
0.84
3.32
12
18.29
Return on equity%
21.99
20.83
20.03
18.13
16.08
17.27
15.27
13.52
12.78
10.11
28.64
13.52
16.68
54
18.97
Return on assets%
29.22
26.79
27.88
30.80
31.49
33.62
31.80
34.49
33.83
32.17
18.80
33.62
31.64
54
0.05
EPS€
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.07
0.05
(1.37%)
1.48%
—
28.89
EPS growth%
5.45
4.07
3.19
2.34
2.64
3.10
1.64
0.62
0.40
0.40
15.25
0.62
2.49
21
0.06
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
1.67%
(1.19%)
—
0.01
FCF per share€
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
(3.24%)
(2.39%)
—
0.04
Dividend per sh€
0.08
0.10
0.10
0.11
0.12
0.12
0.12
0.15
0.15
0.17
0.02
8.39%
7.43%
—
10.36
Div yield (avg)%
15.34
15.25
15.20
13.31
12.81
10.29
10.51
9.65
10.21
9.71
3.06
10.21
11.66
81
13.33
Payout ratio%
0.40
0.52
0.40
1.79
0.40
0.56
0.40
2.43
2.28
0.52
20.82
0.56
0.52
18
339.3
Shares (diluted)M
436.7
496.7
569.4
650.9
748.3
812.7
792.9
744.8
707.8
676.2
338.5
(2.01%)
5.49%
26
18.83
Buyback yield%
24.01
25.94
27.00
28.55
31.08
30.45
29.26
31.03
28.24
26.65
14.24
29.26
28.40
70
0.867
D/E ratiox
1.936
1.981
2.063
2.347
2.376
2.603
2.493
2.452
2.663
2.615
0.566
2.603
2.414
57
11.06
Enterprise value€M
35.32
42.66
50.20
51.58
59.56
68.23
75.09
90.89
108.3
126.6
24.19
16.28%
14.78%
49
28.64
LT debt€M
8.338
8.633
8.682
9.560
9.432
10.22
10.67
10.64
10.95
12.76
20.50
6.24%
5.62%
82
Revenue
€36.81M
2.46%
1.00×
Cost of revenue
€18.36M
2.46%
1.00×
Operating expenses
€6.159M
2.15%
0.97×
Property and equipment
17.71%
Goodwill & intangibles
14.59%
Spread over hurdle
36.20%