8.219
Revenue€M
11.65
11.54
11.41
11.36
11.35
11.69
11.59
11.45
11.40
11.41
9.023
0.11%
(0.30%)
51
17.47
Revenue growth%
16.18
17.71
17.03
15.52
15.57
16.62
18.64
19.79
20.54
21.72
19.65
19.79
17.37
80
19.61
Gross margin%
24.21
26.92
24.14
24.32
23.08
24.30
24.58
26.54
24.79
27.52
2.02
24.79
24.45
86
11.84
Operating margin%
22.51
24.62
27.40
29.70
28.87
29.91
28.16
30.27
28.38
26.56
10.72
28.38
28.27
56
23.65
Net margin%
26.70
26.07
28.51
27.12
25.03
23.68
26.02
26.45
25.82
23.85
26.39
25.82
26.05
33
11.26
P/E ratio (avg)x
12.67
12.74
12.43
10.75
11.25
10.01
9.651
9.578
8.679
7.550
11.29
9.578
10.38
64
29.42
EV/EBITx
20.64
23.40
26.56
29.84
31.03
34.34
37.54
36.84
36.72
36.57
8.906
36.72
32.68
88
4.16
FCF yield (avg)%
10.12
7.53
8.23
9.14
7.44
8.74
8.42
7.32
6.01
4.71
14.67
7.32
7.88
87
2.46
FCF margin%
11.62
11.59
10.95
11.72
8.95
7.83
10.80
12.45
12.67
11.90
21.41
11.90
11.61
92
1.595
FCF / Net incomex
0.583
0.606
0.650
0.594
0.662
0.612
0.579
0.655
0.711
0.708
0.908
0.655
0.631
93
12.46
ROIC%
15.60
14.52
13.58
12.57
10.45
8.97
9.28
7.69
7.80
8.44
27.97
8.44
9.86
50
8.08
Return on equity%
14.09
12.98
13.53
12.55
9.56
10.65
12.86
12.53
13.25
15.86
4.43
12.86
12.92
18
8.75
Return on assets%
16.95
17.32
17.66
20.05
18.73
21.06
20.61
22.34
20.12
17.16
12.55
20.61
19.39
33
0.01
EPS€
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.09
0.02
2.75%
4.08%
—
25.39
EPS growth%
11.23
13.18
11.44
13.33
12.87
11.52
14.07
15.65
18.57
21.53
29.24
15.65
13.26
47
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(3.09%)
(1.84%)
—
0.04
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(4.78%)
(4.41%)
—
0.06
Dividend per sh€
0.08
0.09
0.10
0.10
0.10
0.11
0.13
0.15
0.16
0.18
0.03
11.69%
7.98%
—
28.79
Div yield (avg)%
13.59
16.45
18.65
15.72
18.61
17.52
20.01
17.26
15.09
15.37
18.28
17.26
16.86
58
17.28
Payout ratio%
7.17
6.14
4.62
3.70
4.20
2.46
4.65
3.72
2.90
4.02
12.87
3.72
4.11
84
75.85
Shares (diluted)M
99.66
115.9
132.9
143.3
156.9
153.3
145.5
163.4
158.0
180.4
77.62
2.84%
7.24%
14
7.68
Buyback yield%
25.67
27.20
27.78
26.92
27.32
30.02
30.26
31.10
29.59
28.93
20.78
30.02
28.35
95
1.211
D/E ratiox
2.430
2.552
2.666
3.075
3.454
3.652
4.054
4.744
5.697
5.970
0.240
4.744
3.553
63
9.002
Enterprise value€M
4.896
4.765
4.430
4.268
4.530
3.994
3.564
3.183
3.089
3.020
0.759
(7.79%)
(4.85%)
7
5.252
LT debt€M
13.51
14.26
15.30
16.24
15.84
16.90
18.22
17.44
18.94
20.64
11.53
5.43%
4.82%
67
Revenue
€11.41M
(0.30%)
1.00×
Cost of revenue
€6.091M
(0.03%)
1.03×
Operating expenses
€1.780M
(1.23%)
0.91×
Goodwill & intangibles
14.27%
Property and equipment
14.22%
Spread over hurdle
12.34%