4.513
Revenue€M
28.36
29.95
31.04
32.27
32.76
34.55
36.15
37.51
39.21
40.24
4.756
4.19%
4.03%
56
19.11
Revenue growth%
2.85
5.47
4.77
5.52
4.30
3.35
6.25
3.86
1.55
3.37
5.84
3.37
4.08
49
17.60
Gross margin%
9.39
9.80
11.94
13.10
11.34
10.23
12.64
11.51
9.16
6.58
12.96
10.23
10.79
10
14.29
Operating margin%
26.29
24.53
24.52
24.61
26.80
28.55
30.41
31.56
30.33
28.44
25.86
30.33
27.62
71
22.61
Net margin%
5.92
7.98
10.90
10.42
7.88
7.57
6.53
3.90
2.02
0.40
26.23
3.90
7.05
45
25.35
P/E ratio (avg)x
15.02
14.39
14.34
13.21
12.98
14.15
15.38
15.93
14.26
12.49
17.71
14.26
14.30
90
28.12
EV/EBITx
30.13
33.45
39.07
40.60
38.97
38.91
42.35
44.01
42.29
48.68
35.92
42.35
39.84
88
14.34
FCF yield (avg)%
21.51
22.70
20.99
22.59
23.42
21.23
18.29
19.33
18.25
18.71
3.80
18.71
21.11
31
13.98
FCF margin%
6.57
9.09
10.72
9.54
12.01
12.07
10.27
12.77
12.00
12.17
9.18
12.07
11.36
24
0.908
FCF / Net incomex
1.598
1.541
1.715
1.757
1.831
1.757
1.683
1.591
1.694
1.639
1.346
1.683
1.688
65
17.86
ROIC%
5.86
4.55
5.77
3.13
2.31
0.86
0.40
3.22
4.99
4.39
15.07
3.22
3.80
17
5.86
Return on equity%
3.99
4.07
5.69
8.15
6.69
8.05
8.44
9.99
11.22
12.13
5.52
9.99
8.10
41
16.98
Return on assets%
24.43
23.70
25.50
23.15
23.61
25.92
23.11
23.50
22.66
19.76
12.18
23.11
23.55
31
0.08
EPS€
0.10
0.12
0.13
0.15
0.16
0.15
0.17
0.17
0.17
0.20
0.08
4.31%
8.24%
—
29.86
EPS growth%
10.43
13.07
11.93
14.03
14.53
16.94
18.30
20.45
18.63
18.79
28.52
18.63
15.73
59
0.07
Bookvalue per sh€
0.09
0.09
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.05
5.25%
3.68%
—
0.04
FCF per share€
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.03
0.39%
3.63%
—
0.02
Dividend per sh€
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.07
4.38%
5.66%
—
19.55
Div yield (avg)%
10.35
12.26
10.73
10.52
7.61
10.42
11.35
11.42
10.16
11.30
27.58
11.30
10.62
6
19.40
Payout ratio%
0.67
0.40
0.40
3.14
0.85
2.46
2.80
0.40
1.17
0.40
10.92
1.17
0.76
32
417.1
Shares (diluted)M
530.9
588.5
523.9
482.5
459.4
464.3
502.3
524.9
581.5
577.3
407.7
4.67%
0.16%
64
25.34
Buyback yield%
24.52
23.46
21.49
22.69
20.01
18.21
20.09
19.51
20.89
21.35
25.16
20.09
21.12
61
0.382
D/E ratiox
1.567
1.734
1.728
1.774
1.981
2.217
2.493
2.499
2.616
3.010
0.668
2.499
2.099
64
21.05
Enterprise value€M
2.234
2.175
2.424
2.396
2.310
2.614
2.770
2.567
2.636
2.624
16.53
2.59%
2.68%
62
28.46
LT debt€M
35.77
35.63
41.69
40.88
44.76
44.11
51.51
55.56
59.03
60.87
30.73
6.34%
6.67%
61
Revenue
€40.24M
4.03%
1.00×
Cost of revenue
€20.91M
3.65%
0.96×
Operating expenses
€5.555M
4.66%
1.06×
Goodwill & intangibles
15.50%