1.072
Revenue€M
10.44
10.75
10.98
11.42
11.73
12.16
12.18
12.64
13.11
13.49
1.154
2.84%
2.54%
72
29.66
Revenue growth%
2.77
1.36
3.06
1.12
1.18
0.40
0.40
0.73
2.81
3.82
13.93
0.73
1.27
94
7.56
Gross margin%
15.04
14.19
14.31
13.47
12.30
9.55
10.65
11.81
10.21
8.00
3.53
10.21
12.06
16
16.82
Operating margin%
17.39
18.94
16.74
16.33
15.20
13.59
11.22
9.22
8.49
11.35
5.51
11.22
14.39
67
11.43
Net margin%
17.52
20.00
17.30
16.94
18.00
17.72
16.36
16.54
18.07
15.41
14.90
16.54
17.41
47
15.29
P/E ratio (avg)x
15.99
14.21
14.84
15.50
17.08
15.72
16.95
18.59
17.86
18.14
18.44
17.86
16.47
84
23.15
EV/EBITx
28.41
28.01
31.56
35.97
40.37
44.49
45.81
44.34
48.98
47.53
19.50
45.81
42.36
71
24.60
FCF yield (avg)%
27.68
27.77
26.05
24.47
23.25
21.16
19.71
20.06
22.84
20.24
20.87
20.24
23.05
74
11.57
FCF margin%
29.43
28.24
29.34
31.06
33.68
35.19
37.86
38.17
40.58
42.39
14.96
38.17
34.44
85
0.176
FCF / Net incomex
2.342
2.798
3.337
3.877
4.037
4.608
5.231
5.531
6.564
7.499
0.789
5.531
4.322
8
17.73
ROIC%
12.37
12.32
13.12
10.24
9.79
7.85
4.91
3.63
1.25
1.30
17.26
3.63
8.82
87
12.20
Return on equity%
12.12
13.43
15.70
17.85
16.74
14.25
17.03
15.67
16.10
17.25
23.58
16.10
15.90
91
10.93
Return on assets%
18.93
20.13
23.04
24.54
24.29
23.39
22.82
20.60
17.61
16.79
26.25
20.60
21.71
23
0.03
EPS€
0.08
0.08
0.09
0.09
0.10
0.09
0.11
0.12
0.14
0.13
0.03
6.92%
7.21%
—
23.18
EPS growth%
13.04
11.09
12.05
11.39
13.90
14.72
11.85
14.38
14.15
11.49
19.59
14.15
12.55
63
0.06
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.04
0.04
0.01
(1.49%)
1.44%
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.02%
1.53%
—
0.03
Dividend per sh€
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.03
9.76%
4.25%
—
19.40
Div yield (avg)%
15.24
14.22
14.92
12.39
10.07
8.51
9.55
8.56
6.44
7.84
7.60
8.51
9.81
23
6.64
Payout ratio%
10.07
11.74
10.68
12.21
13.47
15.75
13.49
14.45
13.35
11.83
7.79
13.49
12.78
17
108.9
Shares (diluted)M
128.4
135.9
146.8
144.4
141.9
133.5
128.2
135.5
128.0
127.9
104.5
(2.06%)
0.54%
15
10.50
Buyback yield%
0.40
0.40
0.40
0.40
1.89
1.76
1.99
0.40
0.40
0.40
6.49
0.40
0.40
93
0.201
D/E ratiox
0.464
0.501
0.564
0.569
0.635
0.663
0.789
0.892
0.894
1.048
0.699
0.892
0.649
13
10.30
Enterprise value€M
7.755
7.324
6.347
5.670
5.905
5.470
4.928
4.547
4.418
4.412
0.931
(5.66%)
(5.98%)
30
3.241
LT debt€M
0.590
0.635
0.618
0.572
0.577
0.533
0.525
0.479
0.442
0.450
4.784
(4.88%)
(3.73%)
6
Revenue
€13.49M
2.54%
1.00×
Cost of revenue
€9.442M
2.54%
1.00×
Operating expenses
€2.852M
2.32%
0.98×
Property and equipment
16.86%
Spread over hurdle
(1.57%)