0.778
Revenue€M
2.122
2.191
2.229
2.321
2.438
2.527
2.607
2.707
2.767
2.824
0.820
2.98%
3.43%
51
28.21
Revenue growth%
11.56
10.88
12.17
15.09
16.99
19.09
21.10
23.07
20.16
19.03
3.59
20.16
18.01
72
21.15
Gross margin%
1.90
2.55
4.38
4.24
7.14
8.81
8.89
10.94
13.63
13.30
27.51
10.94
7.97
89
13.46
Operating margin%
22.92
25.62
26.54
27.78
24.98
22.40
24.25
25.65
24.79
25.05
11.61
24.79
25.01
74
27.00
Net margin%
11.06
10.80
13.12
14.35
15.63
18.31
17.06
16.61
17.35
14.88
20.39
17.06
15.25
70
32.76
P/E ratio (avg)x
13.52
12.79
13.76
15.48
16.07
16.70
15.66
14.64
14.20
16.08
36.29
15.66
15.06
32
31.06
EV/EBITx
37.68
39.81
44.94
43.76
45.24
48.55
55.99
56.94
54.43
55.89
17.75
55.89
46.90
70
8.46
FCF yield (avg)%
23.80
23.74
24.89
27.08
26.29
26.39
27.86
26.25
24.55
24.04
16.00
26.25
25.57
58
2.92
FCF margin%
16.23
17.60
16.34
19.13
18.40
16.67
18.64
20.59
20.63
20.95
13.32
20.59
18.52
84
0.113
FCF / Net incomex
0.578
0.592
0.635
0.681
0.758
0.831
0.843
0.909
0.983
0.896
1.666
0.896
0.795
51
12.36
ROIC%
5.87
7.23
9.14
9.81
11.97
12.45
12.22
14.99
16.14
16.56
25.28
14.99
12.10
75
12.10
Return on equity%
15.09
14.24
12.84
13.77
14.83
13.29
11.70
13.68
11.89
13.99
9.78
13.29
13.72
7
16.27
Return on assets%
5.74
5.11
7.27
10.25
9.09
11.63
13.80
13.19
14.07
11.36
16.25
13.19
10.80
63
0.02
EPS€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.02
(2.89%)
(2.56%)
—
3.25
EPS growth%
26.32
23.33
23.46
21.60
20.73
21.81
23.07
25.72
23.16
25.68
5.95
23.16
23.24
62
0.02
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.05
4.64%
5.14%
—
0.04
FCF per share€
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.04
3.49%
5.14%
—
0.06
Dividend per sh€
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(4.56%)
(2.81%)
—
29.41
Div yield (avg)%
16.21
13.90
15.50
14.01
13.22
13.30
14.53
14.77
15.93
15.90
10.87
14.77
14.65
79
2.57
Payout ratio%
6.76
6.28
5.75
8.72
5.95
7.51
7.55
10.02
9.80
12.43
23.16
9.80
7.53
50
14.69
Shares (diluted)M
13.98
12.80
13.75
13.02
12.27
12.66
12.58
11.76
10.78
11.37
14.34
(1.51%)
(1.98%)
33
27.22
Buyback yield%
5.93
5.28
6.48
6.98
9.67
7.17
4.34
2.58
0.40
0.40
13.64
2.58
5.61
17
0.540
D/E ratiox
0.363
0.331
0.322
0.320
0.358
0.368
0.394
0.361
0.399
0.362
0.918
0.368
0.361
79
0.960
Enterprise value€M
2.861
3.335
3.517
4.181
4.109
4.014
4.019
4.354
4.727
4.949
1.188
3.79%
7.03%
50
0.700
LT debt€M
0.246
0.234
0.223
0.208
0.186
0.190
0.197
0.175
0.173
0.153
3.496
(3.86%)
(5.50%)
24
Revenue
€2.824M
3.43%
1.00×
Cost of revenue
€1.191M
3.50%
1.01×
Operating expenses
€0.652M
3.20%
0.98×
Cash and investments
16.80%
Goodwill & intangibles
15.27%
Spread over hurdle
34.00%