2.298
Revenue€M
7.257
7.598
7.918
8.196
8.591
9.174
9.790
10.12
10.90
11.55
2.472
6.09%
5.40%
75
16.52
Revenue growth%
22.29
21.56
22.23
25.07
25.82
28.76
29.33
31.73
34.60
32.66
21.03
31.73
27.29
41
28.86
Gross margin%
34.47
36.14
38.91
39.83
39.70
40.66
43.02
44.79
46.75
45.34
24.75
44.79
40.24
93
2.40
Operating margin%
21.56
24.22
21.44
20.47
17.66
16.07
14.58
14.01
12.68
12.99
11.19
14.01
16.86
43
29.67
Net margin%
15.28
14.19
13.23
10.76
12.54
13.55
12.74
10.87
9.14
10.41
6.62
10.87
12.64
7
8.174
P/E ratio (avg)x
20.45
21.73
21.25
22.20
24.09
25.85
26.06
27.02
29.19
33.87
21.93
27.02
24.97
91
30.17
EV/EBITx
10.44
10.00
8.637
8.832
8.569
8.512
8.667
7.531
8.021
7.802
22.03
8.021
8.603
86
23.81
FCF yield (avg)%
25.31
22.82
23.90
24.29
25.38
24.94
23.97
26.01
23.48
21.39
20.49
23.97
24.13
76
3.02
FCF margin%
15.66
16.25
17.20
15.50
13.97
16.13
18.36
18.57
19.31
16.95
16.95
18.36
16.60
89
1.675
FCF / Net incomex
1.088
1.078
0.975
1.082
1.176
1.086
1.217
1.168
1.097
1.235
0.529
1.168
1.092
23
11.20
ROIC%
22.46
22.25
24.45
26.97
28.75
27.52
26.41
28.66
29.98
31.42
20.98
28.66
27.25
29
2.00
Return on equity%
22.20
19.67
22.24
22.34
23.54
26.47
28.59
30.04
31.07
30.82
14.36
30.04
25.00
59
10.98
Return on assets%
20.87
23.77
26.55
28.85
30.83
31.00
33.17
30.85
28.84
25.95
15.86
30.85
28.84
30
0.07
EPS€
0.09
0.09
0.09
0.09
0.10
0.09
0.08
0.08
0.07
0.06
0.08
(8.54%)
(2.79%)
—
24.87
EPS growth%
6.91
4.64
2.26
4.81
4.86
3.54
2.25
1.13
0.40
1.17
9.75
1.17
2.90
76
0.07
Bookvalue per sh€
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.03
5.42%
0.58%
—
0.09
FCF per share€
0.10
0.11
0.13
0.14
0.16
0.18
0.17
0.18
0.18
0.18
0.02
2.60%
6.43%
—
0.01
Dividend per sh€
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.04
0.07
(3.92%)
(4.62%)
—
3.85
Div yield (avg)%
10.87
13.56
11.29
10.94
10.83
10.02
7.69
9.90
12.21
11.60
16.62
10.02
10.91
18
14.18
Payout ratio%
8.91
10.35
9.05
11.61
9.23
11.10
12.54
11.48
11.92
12.32
26.85
11.92
11.29
84
30.32
Shares (diluted)M
28.22
30.73
30.79
31.73
34.40
30.78
31.30
30.19
29.63
28.34
29.48
(3.80%)
0.07%
43
21.14
Buyback yield%
11.03
8.39
8.91
6.40
8.60
7.63
6.82
5.74
4.51
4.25
23.96
5.74
7.23
62
1.739
D/E ratiox
1.718
1.794
1.999
1.988
2.278
2.569
2.612
2.817
2.824
3.003
1.153
2.817
2.423
25
10.19
Enterprise value€M
6.085
6.755
6.668
7.800
8.300
9.807
10.16
10.47
12.10
13.87
5.076
10.82%
9.61%
29
6.338
LT debt€M
2.243
2.476
2.334
2.394
2.509
2.806
2.639
2.738
2.864
3.022
4.552
3.79%
3.42%
29
Revenue
€11.55M
5.40%
1.00×
Cost of revenue
€7.183M
5.38%
1.00×
Operating expenses
€1.136M
4.79%
0.94×
Spread over hurdle
10.25%