1.963
Revenue€M
20.32
20.57
20.54
20.66
20.56
21.00
21.56
21.42
21.47
21.89
2.194
1.26%
0.71%
71
29.58
Revenue growth%
24.60
23.21
23.97
26.65
29.41
31.67
29.43
31.14
30.61
32.23
15.47
31.14
29.42
57
16.95
Gross margin%
25.95
26.26
26.51
24.04
25.88
25.70
28.62
29.47
27.28
29.49
16.27
28.62
26.38
7
12.95
Operating margin%
18.99
16.35
13.98
13.88
12.93
11.03
9.06
11.04
9.06
11.02
8.29
11.02
11.98
67
10.61
Net margin%
8.03
5.48
6.59
3.99
6.87
3.96
6.04
4.41
2.70
1.79
15.14
3.96
4.95
47
36.40
P/E ratio (avg)x
5.328
5.691
5.415
4.638
4.214
3.633
3.321
3.581
3.698
3.938
26.59
3.633
4.076
6
6.296
EV/EBITx
38.08
41.94
45.64
48.36
54.38
56.53
53.93
52.51
58.17
66.56
34.21
56.53
53.22
10
12.41
FCF yield (avg)%
12.62
14.53
13.09
11.33
12.48
15.33
16.46
19.14
16.93
16.23
6.21
16.46
14.93
26
5.60
FCF margin%
10.28
8.93
7.07
6.61
8.11
6.37
4.74
5.89
8.81
7.56
23.06
6.37
7.32
6
1.420
FCF / Net incomex
0.835
0.793
0.837
0.897
0.945
0.936
0.848
0.948
0.989
0.947
1.372
0.947
0.917
6
15.05
ROIC%
8.08
6.52
5.88
5.75
8.38
5.91
6.80
6.50
6.89
7.25
16.74
6.80
6.66
73
10.22
Return on equity%
27.12
27.53
25.07
25.93
23.18
23.82
21.38
22.51
23.46
20.86
26.01
22.51
23.64
9
21.32
Return on assets%
12.89
15.45
17.83
18.28
20.11
21.26
22.01
22.70
24.08
26.03
16.54
22.70
20.68
17
0.05
EPS€
0.11
0.11
0.12
0.14
0.14
0.15
0.17
0.17
0.17
0.19
0.05
5.73%
5.71%
—
12.48
EPS growth%
13.55
12.70
10.87
9.41
11.58
10.91
8.04
9.36
10.68
9.31
25.64
9.36
10.78
15
0.09
Bookvalue per sh€
0.11
0.12
0.12
0.14
0.15
0.16
0.18
0.17
0.19
0.18
0.03
4.23%
5.43%
—
0.07
FCF per share€
0.09
0.11
0.10
0.12
0.14
0.14
0.16
0.17
0.20
0.21
0.14
9.03%
9.51%
—
0.10
Dividend per sh€
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.06
(1.75%)
(4.34%)
—
16.58
Div yield (avg)%
23.70
26.65
29.07
28.20
31.15
32.21
30.17
27.49
28.09
27.71
22.72
28.09
28.14
31
5.32
Payout ratio%
17.66
18.94
20.95
18.19
19.30
18.29
18.30
18.60
20.11
17.65
12.40
18.30
18.45
51
60.96
Shares (diluted)M
52.18
49.66
44.48
44.67
42.89
44.88
45.28
48.60
47.62
44.38
59.39
0.69%
(2.88%)
12
20.18
Buyback yield%
5.44
4.64
6.00
8.17
8.48
6.15
3.93
6.07
3.98
4.88
17.57
4.88
5.72
40
0.106
D/E ratiox
1.977
2.176
2.487
2.554
2.752
3.068
3.251
3.360
3.758
3.712
0.939
3.360
2.910
87
13.17
Enterprise value€M
2.479
2.581
2.532
2.549
2.713
3.073
3.520
3.669
4.181
4.734
1.559
11.77%
7.27%
66
14.98
LT debt€M
5.223
5.770
5.636
6.183
6.779
7.148
6.679
6.686
7.685
7.140
1.937
1.04%
4.47%
73
Revenue
€21.89M
0.71%
1.00×
Cost of revenue
€14.43M
0.45%
0.97×
Operating expenses
€2.539M
1.26%
1.06×
Goodwill & intangibles
18.07%
Spread over hurdle
25.89%