0.677
Revenue€M
1.637
1.750
1.818
1.940
2.089
2.265
2.376
2.508
2.711
2.941
0.758
7.08%
6.55%
79
2.35
Revenue growth%
22.41
20.14
17.70
15.01
13.37
11.91
9.14
9.11
7.79
6.28
3.52
9.11
12.64
44
6.43
Gross margin%
19.64
21.56
24.14
24.95
24.73
24.78
25.55
23.38
25.10
22.45
27.09
24.78
24.43
83
16.51
Operating margin%
24.29
23.14
25.10
23.70
26.01
28.43
29.35
26.47
26.09
26.12
16.87
26.47
26.05
6
14.24
Net margin%
17.96
18.16
21.03
22.91
24.15
22.95
24.86
25.53
23.21
22.97
28.34
23.21
22.96
36
9.644
P/E ratio (avg)x
18.65
18.93
17.49
17.60
18.80
16.31
14.13
14.64
13.00
13.71
25.54
14.13
16.90
18
13.01
EV/EBITx
34.98
36.10
33.60
36.59
35.12
38.81
41.74
37.73
35.04
37.21
37.67
37.73
36.35
19
13.11
FCF yield (avg)%
11.01
11.54
9.81
8.22
6.97
4.74
5.60
4.27
1.35
0.65
15.46
4.27
6.29
26
4.49
FCF margin%
4.26
3.77
3.15
2.84
1.50
0.40
2.40
3.64
5.71
7.94
26.92
3.64
3.39
33
1.679
FCF / Net incomex
0.304
0.280
0.261
0.249
0.233
0.244
0.261
0.248
0.224
0.222
0.497
0.244
0.248
41
17.78
ROIC%
14.70
12.01
13.17
11.44
12.80
10.11
10.40
11.62
11.16
8.55
9.32
10.40
11.53
60
10.34
Return on equity%
18.53
21.41
23.48
21.99
22.61
24.81
25.88
24.59
24.81
25.79
21.27
24.81
24.03
8
9.05
Return on assets%
17.98
18.42
18.37
16.44
15.07
16.01
13.90
15.50
13.75
15.12
28.95
15.12
15.76
12
0.27
EPS€
0.07
0.07
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.29
2.86%
(0.08%)
—
9.64
EPS growth%
13.58
14.93
14.50
14.03
16.34
18.71
20.25
22.82
20.08
18.23
29.75
20.08
17.29
76
0.11
Bookvalue per sh€
0.13
0.12
0.13
0.13
0.12
0.13
0.13
0.13
0.12
0.13
0.08
1.11%
(1.72%)
—
0.04
FCF per share€
0.29
0.33
0.37
0.44
0.46
0.54
0.55
0.63
0.68
0.81
0.18
12.00%
11.09%
—
0.16
Dividend per sh€
0.26
0.29
0.28
0.27
0.26
0.31
0.30
0.34
0.40
0.43
0.21
10.47%
6.71%
—
9.88
Div yield (avg)%
16.31
16.96
16.03
17.44
20.18
20.50
21.62
22.58
21.64
19.18
5.78
21.62
19.68
62
19.76
Payout ratio%
14.28
14.54
12.59
12.32
11.79
9.45
10.64
8.13
7.53
6.71
9.66
8.13
11.21
40
6.934
Shares (diluted)M
10.63
10.98
12.22
13.61
13.39
13.56
14.62
15.60
16.76
18.89
6.956
7.12%
6.34%
53
4.50
Buyback yield%
13.10
10.95
10.97
9.28
10.25
10.32
9.18
11.44
8.61
7.09
20.30
9.18
10.29
11
1.571
D/E ratiox
2.446
2.666
2.704
2.986
3.260
3.314
3.420
3.459
3.543
4.218
0.676
3.459
3.287
21
1.744
Enterprise value€M
0.358
0.314
0.341
0.356
0.365
0.359
0.398
0.429
0.466
0.412
1.384
2.48%
0.15%
48
2.172
LT debt€M
2.974
3.165
3.480
3.926
4.277
4.531
4.964
5.572
5.296
5.366
1.311
4.64%
5.26%
13
Revenue
€2.941M
6.55%
1.00×
Cost of revenue
€2.059M
6.55%
1.00×
Operating expenses
€0.518M
6.10%
0.96×
Cash and investments
17.24%
Goodwill & intangibles
15.55%
Spread over hurdle
(1.44%)