0.218
Revenue€M
0.901
0.957
1.018
1.046
1.066
1.128
1.197
1.244
1.324
1.396
0.238
5.53%
5.13%
76
10.26
Revenue growth%
22.20
23.39
21.33
23.86
24.87
27.30
26.04
23.21
23.66
25.25
4.21
25.25
23.76
51
17.10
Gross margin%
0.50
0.40
1.18
1.09
0.40
0.40
1.32
0.89
1.36
2.05
22.13
1.32
0.99
70
12.31
Operating margin%
15.36
14.82
14.44
15.68
15.34
15.63
12.87
14.41
13.64
10.72
29.22
13.64
14.63
32
10.83
Net margin%
27.31
30.01
27.54
28.89
30.79
28.28
25.95
24.67
22.49
22.77
28.65
24.67
27.43
82
34.34
P/E ratio (avg)x
36.58
37.48
37.79
43.11
45.45
52.32
60.83
57.44
62.68
63.02
21.66
60.83
48.89
54
33.69
EV/EBITx
18.39
19.64
20.52
19.93
19.39
22.00
22.78
23.63
21.73
21.72
29.49
22.00
21.12
38
8.37
FCF yield (avg)%
7.89
6.80
9.04
8.75
9.05
11.31
9.59
10.65
13.01
10.70
13.07
10.70
9.32
7
18.47
FCF margin%
23.22
22.24
24.32
21.83
24.74
25.09
27.01
28.17
26.17
23.84
17.33
26.17
24.53
8
0.310
FCF / Net incomex
0.282
0.308
0.317
0.273
0.255
0.264
0.234
0.253
0.248
0.219
0.149
0.248
0.259
76
22.11
ROIC%
19.06
21.63
23.82
22.34
24.87
27.69
27.01
28.63
29.02
29.92
14.94
28.63
25.94
93
25.80
Return on equity%
5.06
5.01
6.03
5.38
6.32
4.35
5.77
6.91
5.52
3.55
14.12
5.52
5.45
72
15.64
Return on assets%
21.85
22.24
19.30
19.56
18.02
19.06
18.94
18.84
18.42
16.24
14.11
18.84
19.00
28
0.10
EPS€
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(1.10%)
(5.19%)
—
28.82
EPS growth%
13.88
14.89
13.13
11.90
11.26
11.89
9.53
9.11
11.27
12.78
26.46
11.27
11.90
17
0.19
Bookvalue per sh€
0.34
0.33
0.32
0.33
0.37
0.44
0.47
0.52
0.57
0.58
0.09
9.35%
5.94%
—
0.09
FCF per share€
0.34
0.37
0.43
0.45
0.43
0.49
0.53
0.57
0.61
0.65
0.18
8.86%
8.26%
—
0.17
Dividend per sh€
0.22
0.23
0.24
0.25
0.27
0.25
0.26
0.27
0.29
0.30
0.16
1.49%
3.13%
—
10.19
Div yield (avg)%
22.19
21.83
21.75
20.98
20.94
22.91
20.48
17.96
18.48
20.58
9.56
20.48
20.96
39
13.05
Payout ratio%
20.16
19.53
22.01
20.70
22.32
19.35
16.70
17.14
16.49
14.16
4.47
16.70
19.44
11
2.783
Shares (diluted)M
2.750
3.103
3.251
3.055
3.209
3.185
3.473
3.375
3.447
3.954
2.683
4.26%
3.05%
37
15.67
Buyback yield%
26.84
27.91
27.01
29.64
31.23
28.25
26.71
26.96
27.72
24.74
8.54
26.96
27.37
85
0.923
D/E ratiox
0.235
0.243
0.227
0.253
0.284
0.277
0.253
0.238
0.215
0.240
0.597
0.240
0.241
68
0.491
Enterprise value€M
0.512
0.462
0.514
0.574
0.627
0.593
0.614
0.675
0.658
0.677
0.714
1.55%
2.39%
56
0.664
LT debt€M
1.406
1.428
1.619
1.900
2.271
2.450
2.613
3.046
3.643
3.764
1.030
10.64%
10.57%
67
Revenue
€1.396M
5.13%
1.00×
Cost of revenue
€0.977M
5.13%
1.00×
Operating expenses
€0.243M
5.18%
1.00×
Goodwill & intangibles
18.18%
Spread over hurdle
(3.29%)