0.209
Revenue€M
2.102
2.169
2.233
2.268
2.242
2.223
2.203
2.253
2.248
2.242
0.227
—
0.60%
93
10.21
Revenue growth%
7.96
8.80
7.91
7.68
9.69
8.80
8.18
8.92
9.56
10.11
5.90
8.92
8.80
61
28.89
Gross margin%
24.41
26.13
26.32
27.11
29.01
30.36
31.23
32.22
33.03
30.93
15.91
31.23
29.69
23
23.75
Operating margin%
29.15
30.20
32.95
31.19
29.07
31.76
31.25
33.70
33.01
30.06
18.64
31.76
31.22
80
18.09
Net margin%
31.22
29.96
28.98
28.71
27.51
29.18
30.77
31.52
32.57
29.79
11.90
30.77
29.88
49
16.73
P/E ratio (avg)x
9.343
10.12
9.725
9.257
9.641
10.17
11.57
13.65
14.90
17.65
27.81
13.65
10.15
15
32.05
EV/EBITx
41.86
39.87
45.85
53.87
54.33
53.92
63.12
67.93
70.67
83.56
11.04
67.93
54.12
38
8.56
FCF yield (avg)%
1.61
2.87
0.85
0.40
0.40
0.40
3.34
3.91
3.34
3.91
17.85
3.34
2.24
7
29.70
FCF margin%
9.61
7.64
6.15
7.14
8.71
7.80
7.45
8.36
7.61
5.46
14.41
7.61
7.62
25
1.560
FCF / Net incomex
0.316
0.335
0.303
0.322
0.340
0.359
0.391
0.381
0.355
0.363
1.512
0.363
0.348
43
29.02
ROIC%
22.63
23.28
22.20
19.80
19.45
16.57
16.72
18.20
16.33
14.67
19.85
16.57
18.83
12
15.23
Return on equity%
17.22
18.00
17.25
19.16
21.95
21.15
24.13
22.42
24.24
21.82
14.58
22.42
21.48
31
10.03
Return on assets%
18.13
15.78
14.64
12.40
9.92
7.75
7.11
6.19
4.74
3.34
29.99
6.19
8.83
37
0.07
EPS€
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.08
0.09
0.09
0.07
1.39%
1.68%
—
18.80
EPS growth%
35.80
38.78
36.66
34.05
36.31
34.02
34.74
36.77
35.56
35.43
28.62
35.43
35.68
91
0.06
Bookvalue per sh€
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.13
(0.76%)
(3.40%)
—
0.08
FCF per share€
0.15
0.15
0.14
0.13
0.13
0.14
0.13
0.14
0.13
0.13
0.05
0.31%
(0.43%)
—
0.05
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.13
(2.61%)
(0.54%)
—
12.22
Div yield (avg)%
11.95
12.26
9.35
9.68
9.22
8.93
6.58
5.49
2.50
3.21
5.49
5.49
9.07
38
15.12
Payout ratio%
1.06
1.21
0.40
2.46
0.40
1.24
0.40
0.40
1.05
1.10
8.50
1.05
1.06
54
19.99
Shares (diluted)M
31.12
30.37
30.19
35.02
35.62
39.27
38.03
43.20
42.40
45.60
19.32
5.06%
4.37%
36
17.01
Buyback yield%
21.31
19.60
17.82
19.26
18.74
20.07
18.17
19.98
20.70
22.67
4.82
20.07
19.79
60
1.632
D/E ratiox
3.347
3.779
4.188
4.158
4.967
5.201
6.006
6.228
6.830
8.204
1.439
6.228
5.084
79
2.569
Enterprise value€M
1.241
1.251
1.197
1.201
1.116
1.147
0.984
0.884
0.901
0.967
2.463
(2.83%)
(2.97%)
38
1.617
LT debt€M
1.270
1.379
1.481
1.551
1.494
1.510
1.683
1.673
1.586
1.811
2.326
3.93%
4.09%
18
Revenue
€2.242M
0.60%
1.00×
Cost of revenue
€1.532M
0.70%
1.01×
Operating expenses
€0.233M
0.12%
0.95×
Goodwill & intangibles
19.83%
Spread over hurdle
13.08%