4.544
Revenue€M
3.724
3.900
4.123
4.365
4.528
4.707
5.005
5.279
5.405
5.702
4.684
4.72%
4.70%
15
18.92
Revenue growth%
23.46
22.11
23.75
24.81
25.72
23.34
25.94
27.28
28.88
31.09
6.00
27.28
25.26
85
9.53
Gross margin%
14.70
14.21
15.23
12.54
13.00
12.53
12.49
10.52
12.84
12.79
14.38
12.53
12.81
75
26.83
Operating margin%
17.21
15.85
16.16
13.79
16.69
16.28
18.62
18.48
20.91
18.09
23.06
18.48
16.95
32
18.53
Net margin%
23.95
24.25
23.62
21.19
22.91
23.36
21.33
19.84
22.44
19.47
9.40
21.33
22.68
52
32.17
P/E ratio (avg)x
20.46
22.09
23.24
24.88
25.71
28.86
27.83
25.63
25.26
24.71
7.690
25.63
25.07
21
18.81
EV/EBITx
12.04
14.65
14.75
15.57
15.59
18.46
21.15
21.15
20.94
20.56
25.40
20.94
17.03
59
14.11
FCF yield (avg)%
5.52
4.12
5.93
5.84
5.35
5.62
8.57
10.63
12.12
10.09
12.95
10.09
5.89
52
25.31
FCF margin%
11.72
13.81
13.79
11.10
11.44
8.51
9.69
8.80
8.12
5.31
24.58
8.51
10.39
42
0.172
FCF / Net incomex
0.516
0.503
0.473
0.442
0.491
0.562
0.572
0.552
0.610
0.603
0.969
0.572
0.534
65
8.57
ROIC%
16.56
15.04
14.24
15.39
14.44
14.62
12.20
12.80
13.02
12.47
16.87
12.80
14.34
10
2.64
Return on equity%
12.55
13.41
15.74
12.90
15.39
15.53
16.19
14.50
16.26
19.06
25.86
16.19
15.46
30
25.94
Return on assets%
12.16
9.59
9.32
7.74
8.46
6.57
6.90
5.25
2.40
4.31
2.52
5.25
7.32
52
0.03
EPS€
0.11
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.12
0.12
0.03
1.37%
1.79%
—
9.40
EPS growth%
10.40
9.13
12.01
9.52
8.16
10.01
11.01
8.96
8.73
7.60
13.21
8.96
9.33
6
0.08
Bookvalue per sh€
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
4.31%
4.80%
—
0.02
FCF per share€
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.09
0.04
5.07%
5.83%
—
0.07
Dividend per sh€
0.09
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.07
(1.86%)
(4.11%)
—
27.57
Div yield (avg)%
21.10
18.33
16.08
17.48
15.92
17.06
18.09
15.62
12.89
11.91
23.05
15.62
16.57
18
9.58
Payout ratio%
26.69
28.69
28.31
29.61
28.34
28.32
30.16
31.65
28.67
31.04
27.43
30.16
28.68
24
26.55
Shares (diluted)M
27.58
33.05
35.25
34.99
35.96
36.28
35.86
37.26
37.42
44.80
26.43
4.50%
4.65%
13
9.47
Buyback yield%
28.45
25.54
23.59
21.26
21.66
24.45
23.06
24.72
25.22
27.09
15.46
24.72
24.59
18
1.321
D/E ratiox
1.708
1.986
2.176
2.155
2.588
2.770
3.097
3.622
3.767
3.825
1.094
3.622
2.679
8
3.231
Enterprise value€M
2.955
2.862
2.659
2.782
2.882
2.777
2.599
2.952
3.231
3.688
1.932
5.06%
2.42%
82
0.901
LT debt€M
1.681
1.753
1.869
1.952
2.130
2.028
2.057
2.046
2.307
2.210
0.884
0.74%
3.34%
84
Revenue
€5.702M
4.70%
1.00×
Cost of revenue
€3.858M
4.65%
1.00×
Operating expenses
€1.340M
4.87%
1.02×
Goodwill & intangibles
20.75%
Spread over hurdle
(3.02%)