3.632
Revenue€M
2.758
2.867
3.063
3.332
3.604
3.789
4.027
4.250
4.509
4.808
3.866
5.93%
6.38%
92
13.92
Revenue growth%
2.80
5.31
4.46
6.24
8.55
11.45
10.95
10.21
10.04
11.25
25.59
10.95
9.29
9
16.07
Gross margin%
7.08
6.07
8.29
10.81
10.44
7.51
4.72
2.33
3.09
3.72
29.06
3.72
6.57
72
3.95
Operating margin%
10.83
8.58
11.30
13.71
11.32
8.66
9.51
7.90
5.53
7.45
4.21
7.90
9.09
93
27.43
Net margin%
8.16
9.26
9.83
7.14
4.14
4.33
2.69
4.11
2.86
1.10
12.82
2.86
4.24
64
23.76
P/E ratio (avg)x
20.69
20.88
22.98
22.23
22.65
22.05
22.13
25.47
28.40
27.59
10.85
25.47
22.44
8
6.717
EV/EBITx
5.976
5.408
5.200
5.252
4.748
4.652
5.169
5.286
5.617
5.822
32.78
5.286
5.269
58
17.55
FCF yield (avg)%
20.58
23.33
24.85
24.39
22.83
21.94
19.09
20.36
19.88
22.25
19.74
20.36
22.10
60
25.03
FCF margin%
25.09
26.19
27.86
25.69
27.73
27.73
26.33
25.85
25.23
28.00
12.04
26.33
26.26
24
0.439
FCF / Net incomex
1.151
1.204
1.060
1.004
0.931
0.912
0.971
0.979
0.885
0.869
1.190
0.912
0.975
38
22.96
ROIC%
14.57
17.24
15.25
13.73
13.63
13.85
14.61
13.57
10.87
11.73
3.85
13.57
13.79
25
26.79
Return on equity%
0.40
3.36
4.58
2.88
1.67
0.40
2.61
0.91
1.90
0.40
26.80
0.91
1.79
25
24.89
Return on assets%
29.35
29.49
31.09
30.79
31.51
31.83
33.59
36.21
34.94
34.32
10.60
34.32
31.67
76
0.02
EPS€
0.07
0.08
0.09
0.08
0.09
0.09
0.10
0.10
0.11
0.13
0.02
8.36%
6.69%
—
15.84
EPS growth%
29.99
27.68
25.47
28.26
25.32
23.77
24.77
22.15
24.87
23.30
25.00
23.77
25.10
33
0.05
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.07
(0.40%)
(0.08%)
—
0.07
FCF per share€
0.06
0.07
0.06
0.07
0.07
0.08
0.09
0.09
0.11
0.11
0.02
8.95%
6.86%
—
0.06
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
1.31%
2.29%
—
18.67
Div yield (avg)%
13.62
13.22
12.25
10.14
11.38
8.54
7.61
8.37
8.49
8.19
29.22
8.37
9.34
70
18.55
Payout ratio%
6.70
8.99
8.99
9.74
9.14
11.14
9.44
6.78
6.29
8.00
6.88
8.00
8.99
42
53.08
Shares (diluted)M
63.21
64.34
68.71
65.36
65.94
61.56
68.35
71.90
78.09
79.50
52.13
3.81%
2.17%
24
9.04
Buyback yield%
28.31
28.50
30.06
27.97
27.16
30.09
32.25
31.47
33.96
32.74
5.67
32.25
30.07
66
1.425
D/E ratiox
1.517
1.549
1.810
1.775
1.901
2.128
2.125
2.051
2.368
2.274
0.531
2.128
1.976
94
2.231
Enterprise value€M
1.460
1.397
1.584
1.823
1.943
2.094
2.095
2.362
2.338
2.467
2.266
4.90%
6.36%
16
1.170
LT debt€M
4.796
5.543
6.243
6.514
7.475
7.660
7.527
7.967
8.232
8.819
3.693
3.36%
6.02%
38
Revenue
€4.808M
6.38%
1.00×
Cost of revenue
€3.366M
6.38%
1.00×
Operating expenses
€0.805M
6.34%
1.00×
Goodwill & intangibles
16.72%