10.96
Revenue€M
17.10
16.79
16.74
16.50
16.89
17.19
17.19
16.97
17.07
17.20
12.09
0.36%
0.05%
76
24.25
Revenue growth%
12.66
12.62
12.64
15.19
13.37
13.10
11.62
12.36
10.34
11.04
6.21
11.62
12.63
22
28.16
Gross margin%
2.76
2.02
0.40
0.40
0.40
0.40
1.16
0.40
0.65
1.63
17.25
0.65
0.53
93
15.53
Operating margin%
20.25
20.88
19.08
21.94
19.29
19.58
19.19
16.98
17.23
16.75
15.77
17.23
19.24
43
9.98
Net margin%
13.15
14.95
15.15
16.22
17.90
15.41
17.08
16.04
18.15
18.12
25.45
17.08
16.13
72
28.01
P/E ratio (avg)x
22.15
23.23
23.93
24.86
27.06
29.23
29.75
29.09
32.37
30.96
10.35
29.75
28.07
81
28.24
EV/EBITx
40.65
43.75
46.15
51.87
57.45
58.21
64.01
64.90
72.23
74.49
10.96
64.90
57.83
59
23.24
FCF yield (avg)%
31.88
31.01
30.69
30.46
27.63
27.21
30.16
30.39
31.33
28.52
2.09
30.16
30.43
86
19.04
FCF margin%
11.11
13.86
15.79
14.28
13.99
11.99
14.18
11.80
12.02
10.54
3.04
11.99
12.94
49
1.060
FCF / Net incomex
1.151
1.178
1.252
1.195
1.252
1.269
1.412
1.530
1.540
1.605
0.544
1.530
1.260
90
22.10
ROIC%
10.72
8.25
8.87
7.52
6.27
8.88
7.83
10.52
9.13
10.11
28.85
9.13
8.88
18
24.29
Return on equity%
23.52
20.73
19.01
18.09
19.73
21.13
22.87
24.01
25.25
26.55
12.73
24.01
22.00
45
9.17
Return on assets%
26.62
24.74
26.16
27.33
29.87
28.79
29.21
28.98
29.12
28.25
26.65
28.98
28.52
38
0.05
EPS€
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
3.88%
0.69%
—
17.84
EPS growth%
25.07
26.41
26.88
29.09
29.11
28.39
26.93
27.21
24.85
22.73
25.98
26.93
26.91
62
0.09
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.10
0.09
0.04
1.39%
3.45%
—
0.03
FCF per share€
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.04
0.08
(1.29%)
(3.74%)
—
0.03
Dividend per sh€
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.09
0.03%
(0.25%)
—
29.11
Div yield (avg)%
23.59
24.29
22.04
23.56
22.65
20.81
21.60
21.34
22.99
23.65
23.16
21.60
22.82
62
25.87
Payout ratio%
20.74
18.98
18.16
15.64
17.57
14.67
17.01
18.97
17.77
20.49
17.40
17.77
17.97
44
120.9
Shares (diluted)M
189.3
201.5
212.7
255.0
269.2
282.0
326.0
361.3
420.3
455.5
120.8
11.09%
11.03%
38
11.03
Buyback yield%
0.88
0.40
2.18
3.15
2.47
3.51
0.52
0.72
0.40
0.40
19.88
0.52
0.80
25
1.654
D/E ratiox
1.990
2.060
2.034
2.011
2.148
2.546
2.920
3.069
3.173
3.530
1.496
3.069
2.347
60
13.57
Enterprise value€M
3.265
3.581
3.983
3.930
3.718
3.772
4.266
4.120
4.045
4.477
11.96
3.78%
4.16%
23
3.732
LT debt€M
4.135
4.074
4.205
4.714
5.047
5.178
5.239
5.939
6.782
6.726
13.80
5.91%
6.42%
30
Revenue
€17.20M
0.05%
1.00×
Cost of revenue
€7.731M
(0.07%)
0.99×
Operating expenses
€4.166M
(0.16%)
0.98×
Spread over hurdle
75.37%