5.948
Revenue€M
4.219
4.652
4.981
5.447
5.892
6.523
7.059
7.855
8.394
9.267
6.155
9.48%
9.25%
47
13.72
Revenue growth%
15.77
18.72
18.92
18.83
17.30
18.80
17.89
19.00
21.03
20.99
24.29
19.00
18.81
85
9.97
Gross margin%
11.22
12.43
9.62
12.24
12.87
15.82
17.41
19.38
20.19
20.27
4.89
19.38
14.34
73
19.32
Operating margin%
10.29
12.35
10.93
13.65
15.53
15.14
15.96
15.40
14.84
14.74
15.36
15.14
14.79
35
12.89
Net margin%
4.53
1.77
4.37
3.41
1.93
0.40
0.40
0.40
1.16
0.40
3.66
0.40
1.46
82
13.16
P/E ratio (avg)x
36.82
36.96
38.90
39.24
39.34
40.16
39.87
41.84
40.14
37.97
16.11
40.14
39.29
15
6.252
EV/EBITx
43.88
46.54
45.09
49.13
54.39
64.06
67.95
79.82
84.97
87.31
31.76
79.82
59.23
18
2.07
FCF yield (avg)%
26.57
25.85
27.69
29.67
32.00
30.55
33.35
33.24
31.47
33.72
16.41
33.24
31.01
30
5.46
FCF margin%
32.34
34.24
35.41
34.52
31.75
32.25
31.63
29.24
28.32
27.33
26.06
29.24
32.00
63
1.763
FCF / Net incomex
0.959
0.847
0.845
0.823
0.883
0.897
0.923
0.902
0.942
1.025
1.224
0.923
0.899
46
19.61
ROIC%
16.11
15.63
16.93
14.46
15.83
15.26
15.15
12.39
13.96
13.95
24.26
13.96
15.21
89
12.85
Return on equity%
15.03
14.53
15.27
18.18
15.90
18.19
16.37
17.82
17.84
15.31
19.74
17.82
16.13
15
12.05
Return on assets%
31.85
30.28
30.45
31.01
31.77
30.81
29.63
27.66
29.27
32.27
29.23
29.63
30.63
34
0.01
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
3.95%
2.33%
—
5.66
EPS growth%
6.64
9.47
9.82
8.02
10.28
10.47
11.17
10.55
13.03
11.63
22.66
11.17
10.37
27
0.01
Bookvalue per sh€
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
6.78%
3.86%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.01
1.05%
(1.49%)
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.08%
1.31%
—
2.93
Div yield (avg)%
4.78
4.32
5.24
6.73
9.40
11.27
8.40
8.34
6.17
5.34
14.15
8.34
6.45
84
6.05
Payout ratio%
4.82
6.83
7.07
5.51
5.78
5.94
4.86
3.81
3.52
3.19
3.74
3.81
5.18
63
123.5
Shares (diluted)M
97.72
91.20
81.49
84.98
90.72
97.10
88.60
92.40
87.52
78.08
129.0
(2.96%)
(1.66%)
19
19.08
Buyback yield%
12.58
10.16
8.57
7.55
9.46
6.79
7.02
5.97
7.10
7.52
22.96
7.02
7.53
73
0.878
D/E ratiox
0.856
1.010
1.010
1.174
1.198
1.149
1.171
1.116
1.054
1.075
1.759
1.116
1.095
31
3.017
Enterprise value€M
3.734
4.015
4.180
3.922
3.649
3.868
3.638
3.329
3.091
2.933
1.219
(4.27%)
(2.64%)
26
4.866
LT debt€M
2.870
2.990
2.847
2.443
2.445
2.146
2.218
2.187
1.978
1.888
1.145
(5.04%)
(4.45%)
16
Revenue
€9.267M
9.25%
1.00×
Cost of revenue
€6.063M
9.25%
1.00×
Operating expenses
€2.152M
9.90%
1.06×
Goodwill & intangibles
14.44%
Spread over hurdle
(1.92%)