1.867
Revenue€M
3.321
3.377
3.457
3.548
3.674
3.796
3.894
4.110
4.164
4.388
2.059
3.62%
3.11%
83
19.36
Revenue growth%
16.24
14.16
12.45
11.75
8.91
9.63
8.45
6.82
4.23
3.98
3.23
6.82
9.27
7
18.38
Gross margin%
28.37
26.21
29.05
30.19
27.38
27.91
30.20
29.44
26.55
25.13
19.41
27.91
28.14
80
20.28
Operating margin%
24.71
23.47
24.51
27.30
29.07
26.49
27.81
26.60
25.48
23.22
2.91
26.49
25.99
85
3.54
Net margin%
9.86
7.70
10.16
9.46
10.89
8.58
9.31
6.43
8.87
8.28
13.76
8.58
9.09
72
29.08
P/E ratio (avg)x
36.15
38.60
44.38
42.17
39.16
41.17
40.59
39.24
36.60
37.63
31.21
39.24
39.20
49
12.82
EV/EBITx
17.40
17.56
15.90
16.49
16.91
18.27
16.11
15.59
16.26
17.96
22.53
16.26
16.70
91
5.10
FCF yield (avg)%
14.40
16.73
17.57
19.45
19.65
22.12
24.16
27.04
29.88
28.54
20.05
27.04
20.88
56
15.32
FCF margin%
15.87
16.76
13.77
15.14
13.70
14.11
12.41
10.42
13.15
10.67
20.83
12.41
13.74
38
1.660
FCF / Net incomex
0.313
0.309
0.321
0.364
0.375
0.387
0.399
0.373
0.385
0.389
1.060
0.387
0.374
78
3.84
ROIC%
2.84
3.78
4.28
7.13
9.71
11.45
9.84
9.82
10.34
8.31
11.87
9.84
9.01
80
19.19
Return on equity%
8.60
10.31
7.70
9.84
12.70
10.36
11.98
12.09
12.49
13.46
26.45
12.09
11.17
92
15.46
Return on assets%
29.94
27.34
29.85
32.75
35.22
33.34
34.54
35.28
37.66
39.21
22.41
35.28
33.94
43
0.05
EPS€
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.06
1.90%
0.84%
—
17.84
EPS growth%
17.94
19.99
20.46
19.25
18.66
21.13
22.64
20.79
22.69
25.00
12.04
22.64
20.63
93
0.05
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
3.16%
3.65%
—
0.03
FCF per share€
0.13
0.15
0.17
0.17
0.18
0.18
0.20
0.21
0.23
0.26
0.05
7.51%
8.73%
—
0.05
Dividend per sh€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
2.01%
5.47%
—
18.45
Div yield (avg)%
40.19
40.62
39.70
42.61
42.96
43.88
46.42
47.97
46.93
47.73
6.73
46.93
43.42
31
16.62
Payout ratio%
11.62
9.68
7.14
4.96
7.71
7.53
9.86
7.56
9.84
11.28
3.76
9.84
8.69
46
31.10
Shares (diluted)M
28.56
28.50
25.95
27.52
24.13
22.73
23.86
23.04
24.60
23.64
30.33
(0.40%)
(2.34%)
64
16.75
Buyback yield%
17.55
16.43
16.74
16.54
18.99
18.32
16.30
14.96
15.31
15.29
20.39
15.31
16.48
43
0.819
D/E ratiox
0.600
0.621
0.610
0.585
0.609
0.630
0.679
0.733
0.708
0.676
0.882
0.679
0.625
7
1.203
Enterprise value€M
7.216
8.072
9.309
10.54
10.62
11.37
11.29
11.33
11.97
13.93
4.153
5.56%
6.47%
51
1.270
LT debt€M
5.975
6.593
6.168
7.165
8.234
9.457
8.900
9.046
8.806
9.526
5.263
2.96%
4.71%
9
Revenue
€4.388M
3.11%
1.00×
Cost of revenue
€3.072M
3.11%
1.00×
Operating expenses
€0.653M
3.14%
1.00×
Spread over hurdle
(4.12%)