0.224
Revenue€M
1.086
1.151
1.208
1.262
1.282
1.347
1.370
1.447
1.504
0.230
0.254
3.58%
3.88%
30
21.45
Revenue growth%
8.65
7.42
6.22
6.04
3.10
5.84
7.95
6.48
6.43
7.59
22.59
6.43
6.45
14
6.80
Gross margin%
0.40
2.79
2.02
2.76
5.72
6.51
8.38
11.32
14.07
17.13
26.31
8.38
4.25
58
21.71
Operating margin%
6.85
6.94
9.19
10.29
13.10
14.28
12.97
14.59
13.08
18.33
21.20
13.10
11.63
26
24.00
Net margin%
12.82
15.09
16.95
18.08
15.78
13.18
11.53
13.61
16.51
10.66
25.36
13.61
14.35
11
20.23
P/E ratio (avg)x
24.79
21.98
21.08
22.37
21.19
20.57
22.36
20.27
19.17
37.70
32.20
20.57
21.58
85
16.41
EV/EBITx
19.20
20.15
20.07
21.74
21.04
20.13
19.56
20.38
19.05
32.46
31.53
20.13
20.14
50
18.78
FCF yield (avg)%
30.71
30.92
31.39
30.60
29.78
30.58
27.68
26.76
29.23
16.72
21.09
29.23
30.59
91
28.58
FCF margin%
11.37
14.09
16.83
14.00
11.34
11.89
11.05
8.65
6.95
26.23
28.98
11.05
11.63
30
0.274
FCF / Net incomex
1.212
1.424
1.388
1.591
1.589
1.675
1.745
1.714
1.907
1.537
0.154
1.714
1.590
78
6.51
ROIC%
13.03
10.17
11.02
11.61
14.52
12.42
11.63
13.63
14.45
24.42
7.32
13.63
12.04
90
7.23
Return on equity%
17.62
19.58
17.27
18.58
20.48
18.92
21.67
19.91
20.95
2.58
14.17
20.48
19.25
21
21.38
Return on assets%
29.90
32.68
33.09
33.81
32.00
29.22
30.75
30.55
32.51
3.36
2.83
30.75
31.62
44
0.02
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
9.24%
6.28%
—
18.42
EPS growth%
20.20
19.44
17.13
16.17
14.55
16.85
16.24
19.22
20.45
3.84
7.29
16.85
18.17
35
0.02
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.15%
2.72%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
—
(2.07%)
(2.06%)
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(4.49%)
(2.03%)
—
7.78
Div yield (avg)%
11.18
9.49
6.97
6.26
4.99
2.26
1.46
2.09
3.61
17.47
8.53
2.26
5.63
47
8.45
Payout ratio%
15.91
13.48
15.09
16.89
14.54
13.91
13.42
11.19
10.73
3.82
25.24
13.42
13.70
80
54.48
Shares (diluted)M
85.39
95.20
95.03
99.01
118.2
125.6
143.6
168.4
193.3
54.04
53.89
14.32%
9.38%
60
25.89
Buyback yield%
27.01
26.03
26.73
26.08
24.80
25.52
23.68
24.09
22.59
9.54
11.46
24.09
25.78
63
1.397
D/E ratiox
1.790
2.141
2.377
2.576
2.572
2.849
3.207
3.256
3.805
0.415
0.981
3.207
2.574
43
1.436
Enterprise value€M
1.571
1.549
1.736
1.779
1.979
2.393
2.624
2.826
2.856
0.761
1.959
9.93%
6.42%
91
1.704
LT debt€M
1.289
1.374
1.226
1.196
1.118
1.193
1.245
1.126
1.021
0.501
0.285
(3.12%)
(3.36%)
77
Revenue
€1.504M
3.88%
1.00×
Cost of revenue
€0.956M
4.06%
1.02×
Operating expenses
€0.316M
3.99%
1.01×
Spread over hurdle
12.15%