5.711
Revenue€M
7.313
7.978
8.694
9.292
10.01
10.84
11.29
12.20
13.02
13.99
5.848
6.92%
7.43%
20
5.98
Revenue growth%
15.51
13.08
10.85
12.49
14.23
16.32
17.59
18.64
15.95
14.03
11.75
16.32
14.87
22
28.58
Gross margin%
20.74
20.71
20.45
17.85
17.61
16.14
16.52
15.43
18.42
18.42
11.37
16.52
18.13
34
11.74
Operating margin%
7.10
8.44
9.24
9.62
7.30
7.08
8.45
6.72
6.87
5.32
15.91
6.87
7.20
91
22.18
Net margin%
0.69
0.84
0.40
0.40
0.41
0.40
0.40
0.40
2.76
5.63
29.96
0.40
0.41
84
17.81
P/E ratio (avg)x
21.93
21.08
22.76
24.37
24.01
26.52
28.15
25.51
27.78
29.29
7.779
27.78
24.94
74
12.30
EV/EBITx
10.94
10.65
12.67
14.19
14.96
16.36
16.09
18.07
19.95
20.51
8.915
18.07
15.52
26
7.73
FCF yield (avg)%
7.37
6.96
8.80
11.48
8.78
11.52
12.50
12.00
11.15
12.61
7.78
12.00
11.31
57
23.88
FCF margin%
20.04
18.73
18.73
20.57
21.17
20.45
18.43
19.74
20.46
22.06
15.26
20.45
20.24
18
1.232
FCF / Net incomex
0.159
0.159
0.173
0.172
0.196
0.195
0.226
0.253
0.290
0.312
0.447
0.253
0.195
78
2.73
ROIC%
4.72
5.31
2.75
0.40
1.48
0.40
1.86
0.40
0.40
0.40
23.25
0.40
0.94
29
9.95
Return on equity%
4.59
5.64
3.92
4.96
5.48
5.22
7.47
5.41
3.86
6.19
27.72
5.41
5.31
50
8.70
Return on assets%
17.50
18.30
19.47
18.55
19.43
18.89
16.43
15.19
14.53
14.26
28.53
15.19
17.90
63
0.23
EPS€
0.09
0.10
0.11
0.12
0.13
0.13
0.14
0.16
0.19
0.19
0.23
7.02%
9.51%
—
26.46
EPS growth%
3.81
6.13
3.46
3.67
5.70
4.93
7.24
10.08
12.06
10.58
29.51
10.08
5.92
41
0.13
Bookvalue per sh€
0.08
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.28
(2.92%)
(3.72%)
—
0.32
FCF per share€
0.08
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.11
0.11
0.29
5.63%
4.44%
—
0.16
Dividend per sh€
0.20
0.21
0.23
0.23
0.27
0.27
0.27
0.29
0.30
0.34
0.22
4.95%
6.65%
—
15.51
Div yield (avg)%
24.41
25.00
25.50
22.89
21.99
24.70
22.89
25.51
23.09
21.97
16.62
23.09
23.75
71
22.71
Payout ratio%
20.85
23.11
26.01
28.81
26.46
25.78
28.70
29.81
28.45
31.30
25.27
28.70
27.45
63
16.36
Shares (diluted)M
12.70
12.64
12.60
12.92
13.62
15.01
13.82
14.59
14.27
15.40
16.53
2.49%
1.13%
22
6.26
Buyback yield%
20.22
19.67
17.76
17.75
17.41
19.40
19.56
21.65
22.87
21.07
21.42
21.07
19.62
25
1.244
D/E ratiox
0.985
1.006
1.105
1.287
1.490
1.610
1.736
1.874
1.897
1.917
1.759
1.874
1.550
86
12.31
Enterprise value€M
0.912
0.862
0.818
0.786
0.772
0.740
0.784
0.683
0.724
0.789
14.85
0.43%
(1.60%)
55
7.747
LT debt€M
33.68
38.52
43.96
51.93
53.91
55.28
64.56
71.08
73.21
86.91
8.107
10.02%
11.64%
33
Revenue
€13.99M
7.43%
1.00×
Cost of revenue
€9.553M
7.66%
1.02×
Operating expenses
€2.268M
6.58%
0.92×
Spread over hurdle
(2.55%)