0.170
Revenue€M
0.888
0.963
1.040
1.134
1.224
1.348
1.475
1.603
1.728
1.846
0.185
8.57%
8.37%
30
6.55
Revenue growth%
23.60
22.78
22.18
24.93
22.57
21.00
23.85
21.94
23.43
22.45
6.66
22.45
22.68
48
9.94
Gross margin%
8.81
7.03
10.02
9.29
6.80
4.02
6.96
8.08
8.81
7.28
29.96
7.28
7.68
43
9.23
Operating margin%
2.17
3.28
3.86
4.95
3.45
3.61
3.21
3.03
4.25
4.70
17.25
3.61
3.53
19
15.28
Net margin%
5.75
7.29
5.06
2.14
2.96
4.20
4.70
3.18
2.30
3.84
27.12
3.84
4.02
35
37.58
P/E ratio (avg)x
25.83
26.26
25.81
26.74
27.12
29.40
29.17
26.78
28.10
26.67
23.26
28.10
26.76
59
30.70
EV/EBITx
8.196
7.794
8.451
8.321
9.047
8.963
8.620
8.999
10.14
11.31
6.374
8.999
8.792
72
6.41
FCF yield (avg)%
5.46
8.35
9.00
6.44
6.46
6.43
3.77
5.76
3.57
6.48
7.74
5.76
6.44
80
25.43
FCF margin%
20.26
22.95
22.27
23.07
20.62
18.95
17.89
20.46
18.25
18.39
9.71
18.39
20.36
54
1.251
FCF / Net incomex
1.245
1.386
1.406
1.323
1.381
1.375
1.566
1.503
1.408
1.465
0.595
1.465
1.396
52
13.02
ROIC%
15.32
17.28
15.05
13.47
15.32
13.55
15.21
13.50
11.81
13.08
15.21
13.50
14.30
27
4.66
Return on equity%
0.40
2.76
1.60
3.31
3.74
3.69
3.03
2.66
0.40
0.40
2.53
2.66
2.71
35
11.71
Return on assets%
22.76
23.41
21.58
23.94
26.37
27.14
28.06
28.91
26.93
24.78
22.37
27.14
25.58
77
0.07
EPS€
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.07
0.07
(1.78%)
1.24%
—
3.78
EPS growth%
18.16
16.11
18.32
18.34
17.27
16.48
15.72
17.81
20.68
19.97
21.05
17.81
17.99
68
0.06
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
8.33%
5.54%
—
0.02
FCF per share€
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
4.92%
4.79%
—
0.04
Dividend per sh€
0.07
0.08
0.08
0.09
0.10
0.11
0.11
0.10
0.12
0.12
0.06
2.84%
4.35%
—
4.43
Div yield (avg)%
18.54
18.20
16.17
13.51
13.05
12.31
12.26
10.94
8.94
9.60
18.55
10.94
12.68
86
23.25
Payout ratio%
2.72
1.01
1.77
1.50
0.70
0.40
1.72
1.01
0.76
0.40
20.50
0.76
1.01
53
25.50
Shares (diluted)M
17.98
18.72
19.68
17.31
17.02
17.94
16.16
14.90
15.45
14.49
24.95
(3.16%)
(3.42%)
74
26.63
Buyback yield%
8.12
7.83
6.41
7.08
5.65
3.71
1.77
4.48
2.81
1.86
26.11
2.81
5.06
38
1.173
D/E ratiox
1.408
1.532
1.485
1.407
1.308
1.350
1.483
1.430
1.507
1.522
1.506
1.483
1.456
28
1.777
Enterprise value€M
0.661
0.702
0.774
0.763
0.836
0.766
0.783
0.825
0.866
0.912
1.205
1.74%
4.54%
74
1.652
LT debt€M
0.106
0.113
0.113
0.097
0.083
0.088
0.091
0.079
0.081
0.084
1.892
0.24%
(2.93%)
40
Revenue
€1.846M
8.37%
1.00×
Cost of revenue
€1.292M
8.37%
1.00×
Operating expenses
€0.290M
8.10%
0.98×
Goodwill & intangibles
14.69%
Spread over hurdle
(5.83%)