0.587
Revenue€M
1.075
1.121
1.190
1.250
1.317
1.401
1.457
1.540
1.666
1.759
0.622
5.95%
5.64%
71
17.17
Revenue growth%
19.45
17.54
14.75
16.82
15.29
16.60
19.12
18.37
17.56
18.79
18.85
18.37
17.55
33
27.28
Gross margin%
18.83
20.10
21.69
23.82
22.11
19.96
19.79
22.10
22.22
24.30
18.95
22.10
21.89
56
26.82
Operating margin%
2.88
1.40
3.35
4.01
6.58
8.90
10.54
10.70
8.75
8.99
25.51
8.99
7.67
34
2.35
Net margin%
21.93
22.93
24.51
25.89
25.88
24.63
24.46
26.71
25.98
27.41
13.10
25.98
25.26
94
30.46
P/E ratio (avg)x
35.40
30.97
33.10
34.51
32.20
30.19
31.69
30.12
29.94
29.25
34.61
30.12
31.33
70
22.54
EV/EBITx
47.55
53.98
55.45
52.27
60.06
57.07
58.99
56.08
63.41
64.34
9.376
58.99
56.58
86
13.27
FCF yield (avg)%
2.40
3.32
5.45
6.22
8.77
6.47
9.17
11.78
14.35
14.05
24.20
11.78
7.62
62
26.75
FCF margin%
10.49
11.58
12.19
9.61
12.25
15.05
17.90
20.65
18.58
18.39
18.32
18.39
13.65
78
1.727
FCF / Net incomex
1.296
1.306
1.350
1.454
1.409
1.259
1.322
1.352
1.365
1.307
1.055
1.322
1.336
22
14.18
ROIC%
20.74
21.47
22.06
21.47
24.40
26.95
26.25
27.52
25.49
26.18
21.16
26.25
24.94
77
13.75
Return on equity%
14.87
17.04
19.19
20.80
21.61
20.30
22.53
20.03
22.65
24.39
12.53
22.53
20.55
72
10.30
Return on assets%
12.84
11.76
13.57
13.42
11.99
14.31
14.09
12.36
10.75
10.58
21.40
12.36
12.60
77
0.05
EPS€
0.14
0.14
0.13
0.12
0.10
0.10
0.10
0.10
0.10
0.09
0.06
(4.04%)
(4.76%)
—
2.59
EPS growth%
6.83
8.59
10.33
12.65
13.82
14.38
12.75
10.24
8.70
8.52
18.62
10.24
10.28
16
0.04
Bookvalue per sh€
0.11
0.11
0.11
0.12
0.15
0.16
0.19
0.22
0.22
0.24
0.11
10.38%
8.19%
—
0.07
FCF per share€
0.35
0.39
0.40
0.39
0.44
0.46
0.45
0.52
0.59
0.63
0.15
7.39%
7.30%
—
0.10
Dividend per sh€
0.31
0.30
0.34
0.33
0.33
0.37
0.35
0.40
0.42
0.44
0.16
5.61%
3.17%
—
7.12
Div yield (avg)%
22.75
23.40
25.46
27.28
28.51
26.01
28.96
30.20
27.59
29.17
8.66
28.96
27.44
26
8.97
Payout ratio%
14.54
12.47
9.64
8.81
10.48
8.85
8.32
10.13
12.45
10.23
14.71
10.13
10.18
34
6.628
Shares (diluted)M
4.706
4.108
3.501
3.813
3.319
3.433
3.198
3.321
2.825
2.504
6.574
(5.48%)
(7.13%)
93
28.93
Buyback yield%
8.35
10.04
7.39
9.50
7.73
7.06
7.80
8.61
8.95
7.31
11.12
7.80
8.08
76
1.167
D/E ratiox
2.199
2.184
2.187
2.415
2.480
2.569
2.790
2.802
2.971
3.290
0.397
2.802
2.525
20
0.282
Enterprise value€M
1.038
1.162
1.325
1.415
1.599
1.660
1.967
2.015
2.361
2.764
0.088
11.57%
11.39%
54
1.031
LT debt€M
0.762
0.744
0.832
0.864
0.943
0.966
1.071
1.200
1.327
1.554
0.302
10.51%
9.10%
52
Revenue
€1.759M
5.64%
1.00×
Cost of revenue
€1.016M
5.41%
0.98×
Operating expenses
€0.400M
5.88%
1.02×
Goodwill & intangibles
18.36%
Spread over hurdle
33.12%