10.19
Revenue€M
16.79
17.28
17.39
17.75
17.97
18.32
18.54
18.61
19.13
18.96
10.47
1.08%
1.29%
54
11.75
Revenue growth%
27.55
27.49
29.95
29.91
31.14
30.27
27.71
29.58
32.00
30.53
11.77
30.27
29.93
10
5.79
Gross margin%
7.20
7.67
9.08
9.95
11.09
11.61
11.18
9.67
7.28
7.97
15.40
9.67
9.38
81
25.29
Operating margin%
20.29
18.18
17.03
16.94
15.48
17.65
15.97
18.45
18.78
17.64
7.94
17.65
17.65
59
16.88
Net margin%
8.67
6.10
6.55
3.62
6.27
5.49
4.20
2.89
5.22
5.36
6.57
5.22
5.43
80
29.58
P/E ratio (avg)x
37.79
36.49
37.47
37.20
35.30
39.47
43.30
49.93
49.28
46.87
13.37
46.87
38.63
88
26.94
EV/EBITx
34.43
38.24
43.08
40.53
45.77
48.03
52.98
51.14
52.45
52.03
22.84
52.03
46.90
39
28.61
FCF yield (avg)%
12.90
10.10
11.67
10.65
7.78
9.51
8.38
8.18
11.03
9.95
19.95
9.51
10.03
84
28.83
FCF margin%
14.43
15.49
16.16
14.74
11.93
13.44
15.61
17.09
16.03
18.53
18.75
16.03
15.55
11
1.548
FCF / Net incomex
1.552
1.596
1.644
1.753
1.702
1.612
1.872
1.836
2.051
2.246
0.652
1.872
1.728
93
6.16
ROIC%
20.68
23.44
24.56
24.91
24.49
26.00
28.95
26.96
29.11
31.86
2.41
28.95
25.46
90
5.34
Return on equity%
28.55
29.72
27.83
25.63
24.89
21.96
23.22
24.96
22.04
24.36
3.25
23.22
24.93
68
29.78
Return on assets%
5.92
7.20
10.08
8.43
7.86
10.52
7.84
5.30
7.29
6.97
6.21
7.29
7.56
65
0.16
EPS€
0.12
0.12
0.12
0.12
0.13
0.14
0.15
0.16
0.17
0.20
0.17
7.94%
5.96%
—
8.36
EPS growth%
13.80
11.45
9.00
7.76
7.36
8.89
10.67
11.66
13.79
12.52
25.58
11.66
11.06
86
0.21
Bookvalue per sh€
0.09
0.09
0.10
0.09
0.08
0.09
0.08
0.09
0.10
0.09
0.08
2.04%
0.42%
—
0.18
FCF per share€
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.12
(4.73%)
(4.70%)
—
0.05
Dividend per sh€
0.07
0.06
0.06
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
2.64%
(4.77%)
—
14.25
Div yield (avg)%
31.03
30.73
30.67
30.21
31.60
30.26
31.92
33.95
33.92
33.01
25.82
33.01
31.31
52
3.97
Payout ratio%
26.04
25.41
22.51
24.04
22.42
25.22
26.54
26.16
26.27
26.38
25.51
26.27
25.72
37
36.69
Shares (diluted)M
53.42
58.27
64.66
77.94
87.26
101.7
120.3
117.2
138.4
155.4
36.22
12.23%
11.66%
18
3.27
Buyback yield%
17.80
19.23
17.18
15.78
17.61
15.48
18.45
17.30
19.31
16.32
11.52
17.30
17.46
24
0.352
D/E ratiox
1.507
1.702
1.924
2.212
2.444
2.835
3.213
3.622
4.243
4.447
0.590
3.622
2.639
12
4.475
Enterprise value€M
14.06
14.15
13.86
12.98
13.27
12.92
12.16
13.60
13.51
13.44
4.516
0.25%
(0.42%)
23
10.94
LT debt€M
0.435
0.451
0.408
0.412
0.444
0.464
0.459
0.432
0.411
0.435
7.778
(0.38%)
(1.49%)
60
Revenue
€18.96M
1.29%
1.00×
Cost of revenue
€9.519M
1.06%
0.98×
Operating expenses
€4.353M
1.45%
1.02×
Return on capital
135.63%
Spread over hurdle
128.10%