9.831
Revenue€M
5.218
5.681
6.179
6.565
7.169
7.812
8.507
9.083
9.521
10.26
10.75
7.42%
7.59%
62
21.65
Revenue growth%
30.41
30.69
33.28
31.41
34.32
31.76
34.44
33.23
32.27
32.72
3.34
32.72
32.50
90
9.04
Gross margin%
16.23
15.25
18.18
17.24
16.03
18.78
17.37
14.54
13.68
15.08
7.35
15.08
16.13
32
10.14
Operating margin%
18.05
17.94
15.03
15.55
14.12
14.01
14.37
16.37
16.78
19.45
23.43
16.37
15.96
17
26.36
Net margin%
12.24
14.19
15.87
13.41
13.09
13.38
14.58
13.19
13.08
13.17
21.43
13.19
13.29
36
36.20
P/E ratio (avg)x
15.16
13.58
14.13
14.77
16.07
16.63
15.59
14.85
15.23
15.13
33.85
15.23
15.15
82
9.136
EV/EBITx
40.82
44.11
47.03
46.57
48.64
57.93
66.51
68.80
66.94
71.95
11.25
66.94
53.28
57
15.75
FCF yield (avg)%
22.59
22.25
23.74
25.36
26.70
24.81
23.77
26.06
24.84
24.26
5.89
24.81
24.53
44
29.74
FCF margin%
3.93
6.01
3.93
5.96
4.27
4.66
6.40
6.87
8.78
11.36
4.78
6.87
5.99
68
0.282
FCF / Net incomex
0.277
0.318
0.342
0.334
0.338
0.317
0.327
0.364
0.394
0.403
0.154
0.364
0.336
74
26.66
ROIC%
30.36
28.77
27.74
27.86
25.88
27.79
25.36
22.94
25.20
23.82
17.70
25.20
26.81
21
9.18
Return on equity%
9.69
10.10
11.40
9.32
11.91
10.81
9.55
11.79
14.10
14.46
3.54
11.79
11.11
8
7.19
Return on assets%
22.87
25.20
27.70
28.91
31.83
30.27
31.59
34.44
33.96
32.42
4.11
32.42
30.93
75
0.03
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.54%
1.87%
—
27.97
EPS growth%
21.84
18.88
16.81
19.12
17.04
18.86
21.76
19.30
16.86
15.38
3.02
18.86
18.87
84
0.03
Bookvalue per sh€
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.90%)
(2.57%)
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.15%
8.77%
—
—
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.03
(3.58%)
(4.33%)
—
17.80
Div yield (avg)%
17.12
15.77
17.37
18.83
17.88
18.53
16.27
15.82
13.73
14.59
8.04
15.82
16.69
24
24.79
Payout ratio%
30.95
32.65
30.77
29.45
27.28
30.21
30.89
30.51
29.93
32.07
26.76
30.51
30.64
43
260.0
Shares (diluted)M
267.2
275.8
256.2
248.6
272.9
247.1
229.3
199.2
207.8
222.4
263.2
(4.01%)
(1.22%)
69
19.66
Buyback yield%
31.25
31.11
29.93
30.79
30.11
32.77
32.59
32.89
34.97
33.19
28.47
32.89
31.92
40
1.754
D/E ratiox
0.716
0.709
0.709
0.713
0.618
0.546
0.478
0.454
0.391
0.357
0.874
0.454
0.582
82
0.774
Enterprise value€M
9.461
10.17
10.16
11.22
11.98
12.19
12.69
11.24
11.93
10.93
7.474
(1.82%)
0.78%
6
10.14
LT debt€M
7.779
8.695
9.088
9.272
9.246
10.24
11.47
13.74
15.29
17.11
10.13
13.10%
8.30%
42
Revenue
€10.26M
7.59%
1.00×
Cost of revenue
€5.588M
8.02%
1.04×
Operating expenses
€2.161M
7.38%
0.98×
Property and equipment
19.00%
Goodwill & intangibles
18.30%