8.758
Revenue€M
27.11
28.55
29.35
31.45
32.25
34.55
35.73
38.30
39.47
41.26
9.758
5.05%
4.77%
74
22.83
Revenue growth%
19.89
20.80
20.74
21.10
18.91
17.01
16.59
13.90
15.07
15.66
18.06
15.66
17.96
55
16.96
Gross margin%
23.77
25.94
26.82
29.28
27.36
25.63
27.58
24.88
24.67
27.39
14.40
25.63
26.38
87
21.45
Operating margin%
11.24
10.42
11.24
13.11
12.35
12.05
13.24
12.59
12.25
12.84
19.79
12.59
12.30
67
13.27
Net margin%
4.95
5.76
6.85
7.64
8.76
10.91
11.64
13.62
14.01
11.64
13.98
11.64
9.84
31
27.14
P/E ratio (avg)x
19.47
20.25
20.23
22.53
23.63
27.08
25.84
25.37
23.93
24.60
33.93
25.37
23.78
94
36.90
EV/EBITx
22.97
21.64
21.12
22.22
25.02
27.04
30.16
32.44
36.57
37.07
27.14
32.44
26.03
24
27.16
FCF yield (avg)%
10.14
8.97
8.51
6.05
7.46
4.58
1.77
3.77
2.54
4.81
3.18
3.77
5.43
67
29.51
FCF margin%
30.96
31.47
33.13
30.27
27.65
28.32
29.31
27.62
26.80
24.86
6.29
27.62
28.81
38
0.465
FCF / Net incomex
1.000
1.095
1.027
0.945
0.855
0.881
0.952
0.902
0.806
0.844
0.220
0.881
0.923
79
2.06
ROIC%
15.43
14.96
14.89
16.63
16.54
13.83
14.03
14.55
13.67
11.05
4.07
13.83
14.72
74
22.45
Return on equity%
8.98
9.25
6.72
7.82
9.53
10.28
11.16
13.45
12.10
9.83
12.45
11.16
9.68
54
13.49
Return on assets%
15.16
13.21
14.47
12.73
9.79
10.46
10.92
13.01
12.18
11.64
24.98
11.64
12.46
67
0.16
EPS€
0.10
0.08
0.08
0.07
0.07
0.06
0.05
0.05
0.06
0.05
0.17
(5.96%)
(5.97%)
—
8.05
EPS growth%
17.53
19.53
18.30
18.13
17.21
18.15
17.89
18.02
20.30
17.37
26.82
18.02
18.07
34
0.07
Bookvalue per sh€
0.17
0.18
0.19
0.21
0.23
0.24
0.25
0.28
0.28
0.30
0.09
5.22%
6.40%
—
0.03
FCF per share€
0.17
0.18
0.17
0.19
0.19
0.21
0.24
0.28
0.32
0.31
0.11
9.74%
6.76%
—
0.11
Dividend per sh€
0.12
0.11
0.12
0.11
0.12
0.13
0.11
0.12
0.12
0.12
0.12
(0.28%)
(0.20%)
—
28.98
Div yield (avg)%
5.13
7.25
5.44
6.09
8.19
8.53
5.67
4.25
2.75
5.31
4.47
5.31
5.55
41
26.01
Payout ratio%
21.81
23.00
23.29
21.06
20.07
20.34
20.43
18.80
19.61
20.02
17.88
20.02
20.38
23
82.39
Shares (diluted)M
102.2
100.1
102.6
122.3
130.2
132.2
148.9
163.8
181.3
206.7
81.77
9.69%
7.32%
31
8.10
Buyback yield%
0.40
1.99
1.51
3.72
3.73
6.45
6.95
8.98
9.09
8.91
21.40
8.91
5.09
9
1.182
D/E ratiox
1.731
1.734
1.685
1.737
1.558
1.668
1.851
1.690
1.723
1.802
1.355
1.723
1.727
86
29.35
Enterprise value€M
9.772
11.10
10.41
11.43
12.27
12.89
13.24
13.99
14.63
13.48
40.81
1.91%
3.60%
68
10.48
LT debt€M
38.28
42.36
44.62
41.17
38.78
42.65
43.30
41.62
45.07
45.60
5.189
3.29%
2.04%
25
Revenue
€41.26M
4.77%
1.00×
Cost of revenue
€27.09M
5.07%
1.03×
Operating expenses
€7.526M
4.06%
0.93×
Cash and investments
24.24%
Property and equipment
15.93%
Goodwill & intangibles
14.74%