0.097
Revenue€M
0.209
0.222
0.236
0.245
0.256
0.273
0.282
0.294
0.310
0.322
0.100
4.71%
4.82%
40
12.39
Revenue growth%
13.90
14.40
13.47
13.78
15.95
15.35
16.44
15.30
12.98
15.73
5.29
15.35
14.85
9
16.70
Gross margin%
15.35
12.72
12.55
14.94
14.99
12.14
13.17
12.29
10.20
12.36
27.94
12.29
12.64
45
26.18
Operating margin%
14.88
14.64
16.55
17.69
17.32
17.03
15.93
17.24
15.62
15.40
7.69
15.93
16.24
95
21.06
Net margin%
27.03
24.77
22.05
19.94
22.46
23.84
22.67
21.81
19.88
22.43
18.60
22.43
22.45
29
8.982
P/E ratio (avg)x
9.853
10.90
12.08
10.89
11.32
10.26
10.04
9.786
10.64
12.04
17.34
10.26
10.77
84
26.23
EV/EBITx
30.53
31.73
36.53
38.14
44.50
50.77
48.16
55.32
55.85
55.13
6.614
55.13
46.33
7
9.53
FCF yield (avg)%
30.46
31.00
33.47
36.16
36.72
39.48
39.04
40.23
38.07
38.77
26.08
39.04
37.40
73
10.31
FCF margin%
10.17
12.46
14.37
13.91
12.82
13.71
14.48
15.79
16.76
18.87
25.76
15.79
14.14
27
0.687
FCF / Net incomex
0.246
0.218
0.207
0.188
0.189
0.205
0.190
0.162
0.143
0.140
1.072
0.162
0.189
9
17.77
ROIC%
20.21
19.02
19.11
21.68
20.52
22.46
23.73
21.80
20.09
18.56
10.16
21.80
20.37
23
7.24
Return on equity%
1.28
0.40
0.40
0.95
3.46
6.01
4.52
5.82
4.10
4.80
26.21
4.80
3.78
21
22.79
Return on assets%
20.10
21.87
21.77
20.24
20.23
21.99
21.31
23.94
26.52
28.92
2.50
23.94
21.82
29
0.16
EPS€
0.11
0.11
0.11
0.10
0.11
0.12
0.11
0.13
0.14
0.14
0.17
5.42%
3.24%
—
23.39
EPS growth%
12.90
13.37
13.47
12.92
12.20
13.90
16.76
18.45
19.63
19.41
22.91
18.45
13.68
19
0.10
Bookvalue per sh€
0.17
0.17
0.18
0.20
0.22
0.23
0.22
0.23
0.24
0.24
0.12
1.94%
4.53%
—
0.15
FCF per share€
0.13
0.14
0.14
0.15
0.15
0.15
0.17
0.18
0.20
0.19
0.10
4.95%
3.91%
—
0.06
Dividend per sh€
0.08
0.09
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.09
0.03
0.29%
0.60%
—
6.81
Div yield (avg)%
4.96
4.10
3.87
1.09
2.71
4.83
4.42
2.25
2.20
1.26
24.25
2.25
3.29
11
29.44
Payout ratio%
20.65
21.97
21.47
23.03
23.70
25.93
25.91
24.72
23.70
20.93
16.82
24.72
23.37
20
1.115
Shares (diluted)M
1.624
1.681
1.807
1.962
1.934
2.184
2.116
2.273
2.516
2.509
1.130
5.34%
5.50%
25
8.10
Buyback yield%
13.47
11.36
14.16
16.88
17.62
15.51
17.37
14.50
17.34
20.27
26.43
17.34
16.19
43
1.780
D/E ratiox
2.303
2.212
2.178
2.087
2.289
2.436
2.388
2.378
2.301
2.332
1.749
2.378
2.302
60
0.231
Enterprise value€M
0.179
0.192
0.225
0.247
0.273
0.327
0.378
0.443
0.494
0.522
0.072
13.80%
12.53%
43
0.032
LT debt€M
0.177
0.170
0.147
0.149
0.131
0.118
0.114
0.097
0.086
0.084
0.086
(8.37%)
(6.59%)
84
Revenue
€0.322M
4.82%
1.00×
Cost of revenue
€0.226M
4.82%
1.00×
Operating expenses
€0.067M
5.06%
1.02×
Spread over hurdle
(0.31%)