41.64
Revenue€M
65.61
66.45
68.12
70.20
70.28
70.09
69.25
70.51
72.35
72.52
46.17
0.63%
1.00%
30
4.79
Revenue growth%
6.41
9.35
10.17
9.45
11.07
10.57
10.09
10.28
7.57
8.99
26.41
10.09
9.77
75
11.17
Gross margin%
0.40
0.40
3.20
4.03
6.84
8.61
10.96
11.95
10.06
12.47
7.60
10.96
7.73
93
15.08
Operating margin%
22.84
25.78
28.15
30.60
27.84
27.98
29.81
30.09
29.82
29.02
19.27
29.81
28.58
73
28.55
Net margin%
22.91
23.35
22.26
23.26
25.29
23.77
25.32
25.78
26.13
25.37
3.57
25.37
24.53
89
36.47
P/E ratio (avg)x
23.43
23.85
24.71
23.19
23.63
24.35
26.65
24.67
26.67
24.55
27.81
24.67
24.45
63
27.49
EV/EBITx
18.27
17.20
17.47
16.29
17.58
19.01
16.56
16.06
14.31
15.29
7.964
16.06
16.88
81
18.13
FCF yield (avg)%
10.00
9.22
6.87
7.53
8.58
10.67
9.50
8.11
5.69
8.45
17.80
8.45
8.51
65
10.55
FCF margin%
27.41
27.03
28.74
28.34
28.69
26.44
24.12
23.93
25.15
22.59
16.70
24.12
26.73
81
0.246
FCF / Net incomex
1.555
1.627
1.631
1.703
1.655
1.539
1.676
1.768
1.743
1.597
0.807
1.676
1.643
34
11.47
ROIC%
10.77
9.44
10.62
10.12
10.18
8.85
11.79
11.70
14.11
16.96
15.05
11.79
10.70
79
14.42
Return on equity%
11.92
11.58
13.55
15.38
13.25
15.11
14.72
13.59
16.59
14.64
2.08
14.72
14.11
10
21.69
Return on assets%
11.09
8.80
8.64
10.79
13.72
13.77
16.51
13.79
15.23
13.04
9.91
13.79
13.38
36
0.04
EPS€
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
(4.70%)
(2.42%)
—
21.73
EPS growth%
5.56
2.95
5.71
6.20
6.59
4.91
3.36
5.40
7.99
7.89
19.46
5.40
5.63
70
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.07
11.16%
8.54%
—
0.04
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.07
0.08
10.66%
10.29%
—
0.06
Dividend per sh€
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
0.09%
0.32%
—
17.96
Div yield (avg)%
35.80
38.29
40.27
40.11
38.89
39.62
40.62
39.50
37.81
35.97
28.15
39.50
39.20
74
25.93
Payout ratio%
32.48
35.02
34.59
34.31
36.08
38.72
36.64
39.31
39.11
38.01
3.35
38.72
36.36
67
244.1
Shares (diluted)M
193.0
206.3
186.6
176.8
161.9
167.5
142.9
143.7
126.8
131.3
242.3
(4.10%)
(3.90%)
85
8.62
Buyback yield%
21.36
20.54
18.11
17.60
20.20
21.40
20.24
17.78
17.79
16.64
17.59
17.79
19.15
39
1.209
D/E ratiox
0.485
0.452
0.487
0.528
0.562
0.583
0.649
0.593
0.534
0.584
0.456
0.584
0.548
17
32.37
Enterprise value€M
24.55
20.99
18.00
16.42
16.46
16.89
17.53
16.04
13.72
12.92
29.53
(4.74%)
(6.44%)
62
23.35
LT debt€M
62.75
58.11
60.19
66.81
74.13
77.55
73.21
65.83
62.63
68.57
27.70
(1.55%)
1.63%
15
Revenue
€72.52M
1.00%
1.00×
Cost of revenue
€32.27M
1.27%
1.03×
Operating expenses
€16.11M
1.14%
1.01×