10.83
Revenue€M
5.978
6.539
7.044
7.508
8.273
9.104
9.959
10.54
11.20
12.06
12.06
7.84%
8.25%
76
29.07
Revenue growth%
14.21
13.34
12.20
11.53
11.45
8.58
10.49
10.15
7.18
4.72
6.70
8.58
10.97
82
27.59
Gross margin%
10.26
9.77
11.32
13.17
10.39
10.12
11.18
13.44
13.27
11.75
20.36
11.75
11.25
74
18.42
Operating margin%
21.06
18.46
20.43
23.32
25.89
28.60
30.43
28.66
27.75
25.73
27.97
28.60
25.81
71
6.78
Net margin%
10.27
11.90
14.78
13.96
16.17
14.15
13.38
15.94
15.23
15.81
19.70
15.23
14.46
88
21.11
P/E ratio (avg)x
22.03
23.15
23.44
26.24
27.16
27.69
30.14
31.46
32.19
33.11
30.54
31.46
27.42
63
23.47
EV/EBITx
37.81
40.95
44.63
48.91
55.04
53.75
62.53
60.54
68.71
78.97
25.57
62.53
54.39
33
15.24
FCF yield (avg)%
15.71
14.09
12.82
14.32
13.67
16.32
17.12
18.33
15.70
14.22
9.07
16.32
15.01
47
15.50
FCF margin%
4.82
7.73
4.94
6.99
6.08
4.02
2.37
0.40
0.40
0.40
8.43
0.40
4.42
55
0.171
FCF / Net incomex
1.260
1.162
1.046
1.164
1.138
1.170
1.029
1.008
1.103
1.023
0.218
1.029
1.120
77
28.57
ROIC%
10.46
9.45
10.88
10.67
11.07
9.67
11.94
13.53
14.37
12.72
17.90
12.72
10.98
34
21.05
Return on equity%
5.34
5.79
4.73
3.23
4.00
3.57
4.03
6.63
8.98
6.68
29.97
6.63
5.03
48
8.71
Return on assets%
29.10
30.20
30.60
32.54
30.54
29.00
26.84
25.83
22.93
22.76
22.96
25.83
29.05
51
0.01
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.98%
(1.24%)
—
17.41
EPS growth%
12.95
11.01
8.06
10.57
9.90
10.57
13.06
11.09
10.33
10.29
12.00
10.57
10.57
40
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.03
(4.93%)
(1.58%)
—
0.03
FCF per share€
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.01
2.64%
4.31%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
11.75%
8.32%
—
26.22
Div yield (avg)%
2.74
3.11
2.71
5.66
7.49
4.52
3.38
1.48
0.40
0.40
8.38
1.48
2.92
68
10.25
Payout ratio%
19.89
22.00
20.32
19.68
18.83
21.70
22.19
22.95
24.57
24.63
22.23
22.95
21.85
82
0.597
Shares (diluted)B
0.665
0.771
0.797
0.877
0.966
1.021
0.982
1.004
1.027
1.200
0.577
4.43%
5.59%
20
28.46
Buyback yield%
0.40
1.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.56
29.83
0.40
0.40
86
1.760
D/E ratiox
1.681
1.713
1.779
1.774
1.841
1.834
1.949
2.122
2.364
2.662
0.217
2.122
1.838
76
0.896
Enterprise value€M
15.84
15.31
16.13
15.56
18.15
17.09
16.90
16.97
16.14
18.19
13.94
0.05%
2.52%
35
1.091
LT debt€M
11.51
12.98
12.38
13.00
12.89
14.07
13.35
14.11
13.53
12.78
13.08
(0.18%)
1.21%
25
Revenue
€12.06M
8.25%
1.00×
Cost of revenue
€8.444M
8.25%
1.00×
Operating expenses
€1.743M
8.22%
1.00×
Goodwill & intangibles
16.51%
Spread over hurdle
(0.78%)