0.602
Revenue€M
5.148
5.525
5.824
6.188
6.774
7.251
7.744
8.309
9.001
9.545
0.624
7.10%
7.20%
17
17.72
Revenue growth%
28.16
28.98
30.34
31.08
31.72
29.89
30.05
27.95
30.06
32.05
12.78
30.05
30.06
11
20.43
Gross margin%
10.09
12.04
9.75
12.15
13.33
12.63
12.25
13.63
12.06
9.80
10.92
12.25
12.10
85
28.60
Operating margin%
1.62
0.99
0.56
0.40
0.43
2.62
5.34
3.92
2.83
0.67
9.54
2.83
1.30
14
9.05
Net margin%
0.40
0.40
0.40
0.40
1.71
1.04
2.43
1.39
0.40
1.40
12.54
1.39
0.72
29
36.84
P/E ratio (avg)x
10.41
11.56
12.61
11.37
12.73
12.06
11.73
13.07
14.25
15.40
18.65
13.07
12.33
63
10.64
EV/EBITx
22.83
20.35
18.89
19.26
17.85
15.96
16.53
15.19
15.25
14.81
17.43
15.25
17.19
13
8.27
FCF yield (avg)%
11.76
10.22
11.64
14.34
15.16
12.81
10.65
10.01
8.19
7.41
12.38
10.01
11.14
10
19.05
FCF margin%
19.60
18.83
21.66
19.55
20.06
22.17
22.23
24.27
21.70
24.57
8.35
22.23
21.68
25
0.160
FCF / Net incomex
0.249
0.235
0.254
0.243
0.224
0.205
0.226
0.210
0.198
0.198
1.306
0.205
0.225
9
4.47
ROIC%
0.93
0.40
1.91
2.49
2.06
4.98
2.90
4.18
1.20
2.67
7.76
2.90
2.28
73
17.47
Return on equity%
13.62
16.18
18.62
17.78
20.65
21.11
20.13
17.67
17.95
19.70
4.07
19.70
18.29
81
13.49
Return on assets%
3.65
5.93
8.71
7.24
7.33
4.59
7.41
8.41
10.83
10.51
26.81
8.41
7.37
60
0.03
EPS€
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.03
0.71%
1.76%
—
29.92
EPS growth%
17.95
17.15
15.39
16.76
19.09
19.12
19.89
18.79
20.47
21.68
20.37
19.89
18.94
45
0.01
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.02
(0.13%)
0.23%
—
0.03
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.36%)
(2.02%)
—
0.04
Dividend per sh€
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.04
3.57%
3.86%
—
5.07
Div yield (avg)%
19.18
18.03
16.66
13.94
15.21
12.24
10.76
11.41
11.19
13.57
13.71
11.41
13.75
85
18.04
Payout ratio%
5.84
7.86
10.23
10.44
13.06
11.75
11.67
14.32
11.98
12.38
5.50
11.98
11.71
52
140.1
Shares (diluted)M
161.6
146.2
148.6
136.4
126.9
122.0
138.3
136.6
125.0
122.1
134.2
(0.77%)
(3.41%)
83
23.75
Buyback yield%
5.21
7.81
6.42
6.88
7.80
9.59
10.99
10.61
8.68
5.76
18.66
9.59
7.80
70
1.467
D/E ratiox
1.347
1.464
1.441
1.319
1.357
1.312
1.227
1.276
1.350
1.403
0.650
1.312
1.348
32
5.875
Enterprise value€M
7.833
7.616
8.422
8.243
8.593
9.782
9.276
10.51
10.98
11.72
3.685
6.40%
5.02%
11
6.340
LT debt€M
1.026
1.101
1.191
1.257
1.290
1.497
1.561
1.594
1.599
1.696
1.496
5.63%
5.10%
54
Revenue
€9.545M
7.20%
1.00×
Cost of revenue
€6.681M
7.20%
1.00×
Operating expenses
€1.485M
7.64%
1.04×
Property and equipment
17.81%
Spread over hurdle
(4.15%)