19.67
Revenue€M
35.31
38.06
40.53
42.05
43.39
45.47
46.99
49.14
51.36
53.65
21.59
4.34%
4.94%
37
8.33
Revenue growth%
11.72
14.23
11.38
13.98
15.24
17.64
18.09
19.66
20.57
22.96
24.29
19.66
16.44
80
29.26
Gross margin%
13.22
15.98
17.87
19.89
19.42
18.52
20.38
22.55
20.74
20.82
22.56
20.74
19.65
50
6.45
Operating margin%
13.99
15.98
14.81
15.32
13.16
13.67
14.53
14.16
16.57
19.12
18.30
14.53
14.67
80
23.85
Net margin%
17.36
17.52
17.36
19.55
18.47
19.83
19.77
19.88
17.10
15.35
9.98
19.77
18.00
33
9.118
P/E ratio (avg)x
62.98
68.76
69.18
74.68
80.48
82.44
90.56
93.93
97.96
113.1
24.62
93.93
81.46
66
23.10
EV/EBITx
8.750
7.452
7.831
8.218
8.827
9.438
8.927
9.142
9.848
8.476
7.243
9.142
8.789
31
29.37
FCF yield (avg)%
4.81
4.81
3.51
5.16
6.55
8.29
10.15
9.81
8.45
9.98
19.96
9.81
7.42
12
6.48
FCF margin%
26.30
28.37
30.85
31.99
29.22
28.18
26.08
25.75
26.50
25.89
17.93
26.08
27.34
61
1.618
FCF / Net incomex
0.861
0.954
1.056
1.000
1.060
0.986
0.886
0.859
0.874
0.892
1.203
0.886
0.923
80
12.89
ROIC%
21.95
19.63
22.19
22.27
22.42
23.13
24.97
22.72
20.02
19.31
11.76
22.72
22.23
72
18.91
Return on equity%
17.72
19.89
20.93
21.06
21.01
18.15
18.62
16.82
16.96
15.93
4.26
16.96
18.39
75
12.91
Return on assets%
28.39
27.32
29.89
28.58
30.95
30.54
31.02
32.53
33.80
31.05
21.69
31.05
30.74
82
0.02
EPS€
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.02
1.62%
0.28%
—
16.66
EPS growth%
6.87
4.23
6.93
6.77
7.42
8.11
5.82
4.34
7.20
8.55
15.97
7.20
6.90
37
0.03
Bookvalue per sh€
0.12
0.11
0.13
0.15
0.15
0.17
0.20
0.23
0.26
0.26
0.05
10.78%
10.08%
—
0.03
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(6.22%)
(4.22%)
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.96%
2.30%
—
21.57
Div yield (avg)%
19.33
22.24
25.01
26.73
26.87
24.44
25.64
23.17
21.31
19.26
11.45
23.17
23.81
37
13.26
Payout ratio%
19.00
16.59
19.51
17.45
20.16
20.71
20.10
21.88
21.62
21.18
28.46
21.18
20.13
37
513.5
Shares (diluted)M
444.8
424.5
453.5
490.0
448.3
437.4
447.5
419.6
384.8
375.9
487.8
(3.46%)
(2.56%)
20
19.94
Buyback yield%
5.30
3.95
1.56
3.84
4.30
2.39
2.43
4.93
6.70
4.41
23.48
4.41
4.12
20
0.444
D/E ratiox
1.009
0.989
0.929
0.952
0.971
1.079
1.096
1.226
1.322
1.404
0.500
1.226
1.044
62
41.30
Enterprise value€M
34.28
32.38
33.16
29.92
31.20
30.00
30.53
27.59
25.68
23.98
38.48
(5.12%)
(5.15%)
71
36.28
LT debt€M
80.98
85.03
89.84
108.6
119.5
134.2
145.0
161.6
159.1
176.0
55.60
8.05%
7.79%
32
Revenue
€53.65M
4.94%
1.00×
Cost of revenue
€37.56M
4.94%
1.00×
Operating expenses
€9.776M
5.17%
1.02×
Goodwill & intangibles
20.10%
Property and equipment
17.03%
Spread over hurdle
(5.32%)