2.711
Revenue€M
2.928
3.006
3.102
3.265
3.350
3.439
3.526
3.765
3.948
4.214
2.862
4.69%
4.06%
57
24.03
Revenue growth%
24.92
25.38
26.97
26.88
29.02
27.79
28.51
31.27
32.33
30.84
24.73
30.84
28.15
53
21.90
Gross margin%
22.52
21.65
18.76
20.27
17.32
16.76
16.55
14.93
12.05
14.48
25.35
14.93
17.04
10
22.64
Operating margin%
9.59
10.79
11.27
9.68
9.02
10.66
10.26
10.94
8.14
10.47
20.35
10.47
10.36
24
13.10
Net margin%
0.40
0.72
1.19
0.40
2.11
0.96
0.40
0.40
1.10
0.40
13.41
0.40
0.56
54
27.56
P/E ratio (avg)x
12.29
13.28
12.99
12.50
14.51
14.11
15.83
15.67
15.56
14.68
10.20
15.56
14.31
87
32.36
EV/EBITx
27.66
27.78
28.98
29.87
29.98
35.15
42.05
49.06
49.70
49.45
14.70
49.06
32.57
83
21.00
FCF yield (avg)%
0.77
0.40
0.40
2.12
2.61
1.72
0.40
0.40
0.72
0.73
4.34
0.72
0.73
53
16.11
FCF margin%
26.78
29.20
31.94
32.46
31.36
32.63
32.13
33.94
34.33
34.15
27.81
33.94
32.30
8
1.113
FCF / Net incomex
0.834
0.950
1.017
1.014
1.080
1.067
1.102
1.056
1.055
1.074
0.191
1.067
1.056
94
12.94
ROIC%
28.31
28.77
29.28
27.42
30.40
32.34
35.19
33.62
30.69
32.68
15.42
32.68
30.54
46
16.75
Return on equity%
2.07
1.92
4.77
3.73
5.91
3.27
2.01
0.40
0.40
2.67
4.42
2.01
2.37
46
15.74
Return on assets%
8.80
11.64
9.85
11.51
12.70
10.63
11.70
12.67
12.66
10.41
26.47
11.70
11.58
20
0.08
EPS€
0.12
0.12
0.11
0.11
0.12
0.12
0.12
0.13
0.14
0.14
0.08
2.68%
2.20%
—
10.03
EPS growth%
14.78
17.60
18.22
17.02
17.34
15.91
16.82
15.24
16.23
16.33
22.03
16.23
16.57
63
0.10
Bookvalue per sh€
0.11
0.10
0.10
0.11
0.11
0.10
0.11
0.12
0.11
0.11
0.12
0.05%
0.32%
—
0.05
FCF per share€
0.11
0.12
0.12
0.12
0.14
0.15
0.17
0.17
0.16
0.19
0.06
6.08%
6.00%
—
0.10
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.11
4.51%
1.82%
—
27.93
Div yield (avg)%
14.64
16.50
19.48
19.27
20.29
22.25
24.33
22.65
20.75
20.21
19.79
22.25
20.25
39
8.54
Payout ratio%
12.57
10.79
10.80
8.69
6.61
8.59
6.67
6.00
4.29
6.38
23.90
6.38
7.63
59
12.59
Shares (diluted)M
11.11
10.33
9.748
10.21
10.81
11.61
11.24
12.07
11.32
10.53
12.22
(0.53%)
(0.78%)
64
27.11
Buyback yield%
16.66
19.07
17.16
15.95
15.65
15.49
17.10
18.75
16.27
15.58
24.94
16.27
16.47
93
1.481
D/E ratiox
1.403
1.374
1.338
1.385
1.437
1.543
1.458
1.479
1.633
1.591
0.649
1.543
1.447
80
0.280
Enterprise value€M
3.986
4.156
4.351
5.224
6.102
6.821
7.631
8.492
10.26
11.91
1.104
14.31%
11.41%
78
0.507
LT debt€M
0.611
0.567
0.548
0.505
0.496
0.493
0.496
0.492
0.499
0.508
1.634
0.50%
(1.46%)
75
Revenue
€4.214M
4.06%
1.00×
Cost of revenue
€2.449M
4.44%
1.04×
Operating expenses
€0.497M
2.73%
0.88×
Return on capital
152.42%
Spread over hurdle
147.14%