2.256
Revenue€M
8.325
8.553
9.047
9.528
9.696
10.15
10.79
11.34
11.63
12.19
2.355
4.68%
4.44%
56
10.09
Revenue growth%
29.92
29.43
31.93
29.13
28.12
25.73
24.21
25.01
26.84
24.13
16.05
25.01
27.48
34
12.54
Gross margin%
17.50
15.33
16.79
16.81
16.79
19.63
16.64
15.40
16.65
16.78
8.97
16.65
16.79
27
28.38
Operating margin%
24.43
26.23
26.43
28.87
26.17
27.61
29.55
28.86
29.60
32.23
15.68
29.55
28.24
80
15.33
Net margin%
4.24
6.04
6.35
6.70
7.88
7.92
7.31
8.28
10.90
8.06
14.70
8.06
7.60
91
24.72
P/E ratio (avg)x
29.72
30.17
31.18
27.48
29.80
26.64
28.62
30.11
31.31
32.04
13.70
30.11
29.96
14
25.43
EV/EBITx
44.87
51.42
51.34
51.01
59.68
71.65
79.91
94.02
106.2
103.5
19.87
94.02
65.67
64
10.01
FCF yield (avg)%
23.30
26.15
24.43
25.46
27.21
30.12
32.14
31.96
31.39
32.76
25.83
31.96
28.67
27
29.85
FCF margin%
20.24
22.98
23.22
22.30
21.70
23.77
25.34
26.30
28.69
29.53
12.25
26.30
23.49
55
0.922
FCF / Net incomex
1.392
1.650
1.595
1.660
1.610
1.845
2.071
2.454
2.679
2.862
0.759
2.454
1.752
12
4.55
ROIC%
10.20
8.36
6.67
8.06
6.01
7.35
9.60
12.12
13.79
11.48
21.70
11.48
8.98
90
3.23
Return on equity%
4.89
2.10
4.75
4.45
5.51
3.07
5.43
4.07
5.79
6.72
22.06
5.43
4.82
61
11.70
Return on assets%
16.41
16.19
14.45
13.52
14.32
15.54
12.61
12.02
9.30
10.34
6.46
12.02
13.92
78
0.23
EPS€
0.09
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.11
0.11
0.24
0.48%
1.82%
—
14.03
EPS growth%
11.15
10.31
10.98
8.98
8.00
5.99
5.88
4.08
1.95
2.27
13.29
4.08
7.00
71
0.04
Bookvalue per sh€
0.11
0.11
0.10
0.09
0.09
0.09
0.09
0.08
0.07
0.06
0.26
(7.98%)
(6.56%)
—
0.14
FCF per share€
0.40
0.45
0.49
0.49
0.48
0.48
0.54
0.55
0.62
0.67
0.21
6.76%
6.60%
—
0.04
Dividend per sh€
0.35
0.42
0.48
0.55
0.57
0.62
0.61
0.62
0.72
0.84
0.04
8.27%
9.91%
—
17.51
Div yield (avg)%
0.40
0.40
0.84
0.40
0.40
2.59
0.64
2.74
3.61
3.25
4.20
2.74
0.74
87
29.99
Payout ratio%
21.95
22.29
23.90
24.50
27.46
24.74
25.07
26.80
26.92
23.94
20.67
25.07
24.62
22
26.89
Shares (diluted)M
36.18
42.08
41.49
41.24
45.62
50.31
56.45
62.29
74.58
78.25
26.82
11.40%
9.22%
61
15.54
Buyback yield%
16.17
13.95
13.60
11.53
8.85
5.96
5.16
2.67
2.10
2.38
14.50
2.67
7.40
71
0.796
D/E ratiox
0.180
0.174
0.168
0.174
0.161
0.159
0.155
0.153
0.158
0.167
0.461
0.158
0.164
36
3.940
Enterprise value€M
13.59
14.22
13.47
12.68
14.09
13.37
12.89
11.62
11.63
11.57
1.836
(3.86%)
(0.80%)
86
1.340
LT debt€M
11.91
12.89
11.84
11.33
10.94
11.49
13.10
12.97
11.95
13.60
6.611
4.45%
0.29%
89
Revenue
€12.19M
4.44%
1.00×
Cost of revenue
€7.217M
4.25%
0.98×
Operating expenses
€3.139M
4.66%
1.02×
Goodwill & intangibles
17.01%
Spread over hurdle
44.80%