8.707
Revenue€M
5.345
5.796
6.419
6.894
7.653
8.483
9.324
9.978
10.86
11.74
8.983
8.94%
8.90%
41
23.34
Revenue growth%
17.48
15.58
13.26
15.40
14.02
16.93
17.26
16.99
17.81
15.95
18.08
16.99
16.44
47
3.93
Gross margin%
23.16
20.35
18.17
17.87
17.06
16.28
15.34
16.44
15.05
16.15
4.31
16.15
16.75
48
25.99
Operating margin%
19.96
20.87
20.56
19.08
21.80
18.89
20.85
19.82
20.93
22.71
10.14
20.85
20.70
90
8.27
Net margin%
0.40
0.40
0.40
0.40
0.40
1.73
3.22
5.73
4.38
3.75
7.74
3.75
1.06
8
8.610
P/E ratio (avg)x
8.490
8.971
8.483
8.666
7.933
8.630
8.850
7.800
8.344
8.880
32.45
8.630
8.560
24
18.53
EV/EBITx
11.15
12.32
13.82
16.25
19.36
20.75
21.86
22.28
25.80
25.85
23.73
22.28
20.05
17
25.01
FCF yield (avg)%
8.06
8.75
7.40
7.64
5.18
6.98
4.99
3.79
5.37
2.95
3.05
4.99
6.18
58
29.62
FCF margin%
5.02
5.14
8.08
9.82
7.52
10.15
9.95
10.83
12.32
12.62
23.57
10.83
9.88
87
0.378
FCF / Net incomex
1.409
1.313
1.421
1.650
1.654
1.840
1.880
1.925
2.055
2.054
1.024
1.925
1.747
52
24.73
ROIC%
19.62
18.41
19.64
21.18
22.44
24.32
25.97
23.64
23.96
24.07
27.84
24.07
23.04
61
27.53
Return on equity%
11.17
13.08
12.61
13.32
14.49
12.96
14.32
11.75
10.95
11.02
28.11
11.75
12.78
19
7.87
Return on assets%
29.19
27.99
26.67
26.26
24.49
25.14
24.66
27.48
25.76
26.16
6.01
25.76
26.21
90
0.07
EPS€
0.07
0.07
0.06
0.07
0.06
0.07
0.06
0.06
0.06
0.05
0.07
(3.09%)
(4.21%)
—
27.94
EPS growth%
14.22
14.01
13.04
10.11
11.48
11.06
10.09
11.09
11.99
14.89
10.85
11.09
11.74
51
0.04
Bookvalue per sh€
0.09
0.09
0.10
0.12
0.13
0.15
0.14
0.13
0.13
0.14
0.03
1.35%
5.24%
—
0.02
FCF per share€
0.06
0.06
0.07
0.08
0.10
0.11
0.11
0.11
0.12
0.14
0.09
8.48%
10.57%
—
0.08
Dividend per sh€
0.06
0.07
0.08
0.10
0.11
0.10
0.11
0.12
0.13
0.13
0.08
3.48%
6.76%
—
11.69
Div yield (avg)%
5.12
7.92
9.07
11.40
13.84
15.06
17.48
17.11
19.89
19.54
22.31
17.48
14.45
48
18.74
Payout ratio%
25.55
23.32
21.82
23.70
24.98
25.37
27.75
29.65
32.31
29.98
14.82
29.65
25.46
30
51.55
Shares (diluted)M
56.81
53.03
58.35
58.57
56.84
64.05
74.07
74.71
72.19
71.59
50.14
4.72%
3.00%
35
28.72
Buyback yield%
14.33
13.27
11.26
8.53
7.25
7.76
5.90
8.21
7.65
5.92
12.22
7.65
7.98
29
0.662
D/E ratiox
2.210
2.086
2.021
1.751
1.838
1.684
1.493
1.335
1.332
1.161
1.020
1.335
1.717
61
9.147
Enterprise value€M
2.653
2.575
2.777
3.224
3.316
3.285
3.192
3.822
4.368
5.073
0.647
8.87%
6.44%
82
7.105
LT debt€M
3.293
3.365
3.546
3.899
3.738
3.512
3.322
2.915
2.950
3.103
2.315
(3.65%)
(1.58%)
94
Revenue
€11.74M
8.90%
1.00×
Cost of revenue
€7.209M
8.56%
0.97×
Operating expenses
€2.199M
9.67%
1.07×
Property and equipment
19.71%
Goodwill & intangibles
16.85%
Spread over hurdle
31.00%