1.893
Revenue€M
1.462
1.546
1.604
1.673
1.782
1.880
1.934
2.064
2.129
2.250
1.999
4.77%
4.93%
91
27.83
Revenue growth%
8.92
8.88
9.75
7.09
8.97
10.63
11.32
10.35
11.48
11.22
18.38
11.22
10.05
47
5.79
Gross margin%
5.23
8.10
9.29
9.07
10.68
8.59
5.97
5.06
5.35
5.79
27.86
5.79
7.04
89
2.75
Operating margin%
33.07
30.34
31.53
33.31
34.22
36.67
36.39
39.24
40.34
38.42
22.85
38.42
35.30
51
7.08
Net margin%
3.21
4.77
7.38
7.36
8.20
10.45
7.54
9.22
8.30
5.98
5.68
8.30
7.46
23
24.77
P/E ratio (avg)x
9.309
9.662
10.03
9.486
9.082
9.291
9.823
9.860
11.04
10.62
11.89
9.860
9.742
59
32.78
EV/EBITx
42.67
40.13
45.30
44.84
45.54
48.04
46.63
46.15
43.56
40.26
35.11
46.15
45.07
7
5.94
FCF yield (avg)%
9.44
7.58
7.32
5.38
4.77
7.17
6.02
8.25
6.16
3.66
8.17
6.16
6.66
86
17.54
FCF margin%
8.22
8.54
8.21
10.36
13.10
15.41
16.09
13.65
14.23
15.70
9.99
15.41
13.38
45
1.491
FCF / Net incomex
0.528
0.519
0.511
0.559
0.645
0.688
0.702
0.798
0.805
0.791
1.767
0.791
0.666
20
26.96
ROIC%
24.80
25.31
25.46
28.14
27.39
26.94
25.89
28.84
28.30
26.04
14.84
26.94
26.49
24
10.90
Return on equity%
25.32
23.32
22.17
22.82
21.82
19.40
19.99
19.78
18.15
17.69
3.48
19.40
20.90
92
25.20
Return on assets%
28.61
30.36
27.41
27.45
26.79
26.85
29.15
27.62
28.29
30.55
15.78
28.29
27.96
88
0.09
EPS€
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.10
(1.10%)
(3.89%)
—
23.58
EPS growth%
31.50
31.13
31.86
31.89
33.97
31.70
30.91
33.53
32.84
33.55
18.34
32.84
31.87
87
0.04
Bookvalue per sh€
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
1.50%
4.88%
—
0.15
FCF per share€
0.24
0.26
0.29
0.33
0.38
0.38
0.37
0.37
0.44
0.48
0.04
4.75%
9.17%
—
0.02
Dividend per sh€
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.12
0.13
0.13
0.06
8.81%
7.78%
—
24.68
Div yield (avg)%
17.21
18.63
21.43
19.93
21.33
21.46
24.24
26.88
28.97
28.02
2.84
26.88
21.44
68
14.63
Payout ratio%
2.30
0.68
0.40
1.53
3.80
1.61
0.40
1.09
1.36
3.00
15.48
1.36
1.45
30
13.58
Shares (diluted)M
22.42
22.21
23.28
27.68
27.36
28.91
31.88
34.81
34.61
39.12
13.31
7.42%
7.44%
66
8.72
Buyback yield%
21.36
18.69
21.59
20.54
18.84
19.08
17.78
17.20
18.30
20.60
27.76
18.30
18.96
30
0.707
D/E ratiox
2.164
2.316
2.473
2.695
2.746
3.173
3.134
3.360
3.879
4.476
1.228
3.360
2.940
92
1.248
Enterprise value€M
0.568
0.597
0.562
0.615
0.588
0.527
0.498
0.437
0.409
0.381
1.686
(8.32%)
(3.67%)
67
0.240
LT debt€M
0.229
0.259
0.307
0.303
0.334
0.367
0.359
0.399
0.466
0.470
1.332
7.08%
8.05%
13
Revenue
€2.250M
4.93%
1.00×
Cost of revenue
€1.575M
4.93%
1.00×
Operating expenses
€0.345M
4.74%
0.98×
Cash and investments
16.57%
Property and equipment
16.49%
Spread over hurdle
(1.87%)