16.37
Revenue€M
11.69
12.22
12.83
13.53
14.02
14.81
15.18
15.87
16.89
17.49
17.32
4.52%
4.53%
18
2.95
Revenue growth%
17.98
19.64
16.70
14.66
16.23
16.73
14.39
17.04
17.01
19.64
18.46
17.01
16.87
52
19.95
Gross margin%
9.72
9.96
9.97
12.22
15.06
12.39
14.16
12.00
11.08
12.45
18.34
12.39
12.11
32
29.64
Operating margin%
9.80
12.37
15.00
16.12
13.88
12.01
10.32
12.36
15.14
17.45
19.42
12.36
13.12
90
21.69
Net margin%
26.30
23.55
23.94
25.06
23.04
21.28
21.63
20.15
19.45
20.07
19.24
20.15
22.34
64
18.62
P/E ratio (avg)x
19.61
17.99
16.98
18.87
20.07
21.41
20.26
19.59
18.85
19.90
35.81
19.90
19.60
6
29.45
EV/EBITx
22.53
26.40
26.88
29.72
29.34
33.43
33.66
36.62
35.75
42.52
28.34
35.75
31.57
42
11.57
FCF yield (avg)%
25.27
24.87
24.93
24.52
24.40
23.60
24.88
23.66
25.12
25.39
12.77
24.88
24.87
66
17.75
FCF margin%
16.41
14.44
11.99
10.03
12.75
9.91
7.89
6.04
6.40
8.23
29.91
7.89
9.97
14
0.747
FCF / Net incomex
0.520
0.621
0.682
0.774
0.898
0.935
0.903
1.055
1.195
1.192
1.426
1.055
0.900
50
11.34
ROIC%
13.17
15.73
14.36
13.23
10.92
13.28
10.79
8.06
6.04
5.42
29.23
8.06
12.04
60
21.35
Return on equity%
10.37
9.71
8.54
9.75
6.92
7.29
8.40
10.78
13.21
14.74
3.01
10.78
9.73
56
6.33
Return on assets%
25.68
28.67
30.91
28.59
27.17
25.61
26.33
26.49
27.35
24.84
13.07
26.33
26.83
13
0.04
EPS€
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.04
(2.20%)
(2.02%)
—
29.23
EPS growth%
19.45
17.56
15.14
15.25
13.92
14.22
11.47
11.36
10.81
8.70
7.41
11.36
14.07
56
0.05
Bookvalue per sh€
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.13%
(1.27%)
—
0.04
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.04
9.73%
8.96%
—
0.04
Dividend per sh€
0.05
0.05
0.06
0.06
0.07
0.07
0.06
0.07
0.08
0.07
0.05
2.18%
5.69%
—
12.83
Div yield (avg)%
11.90
11.77
8.90
10.42
10.04
9.51
7.94
7.40
7.95
6.02
5.43
7.94
9.21
34
9.76
Payout ratio%
30.47
28.41
26.54
27.30
28.75
27.09
25.40
25.86
27.16
26.00
6.86
26.00
27.13
86
208.5
Shares (diluted)M
220.3
188.8
164.0
153.0
157.8
167.8
157.5
147.5
130.1
135.9
208.2
(2.95%)
(3.97%)
9
13.06
Buyback yield%
28.23
30.85
30.42
30.14
28.89
29.64
31.76
32.85
35.06
35.12
4.39
32.85
30.63
23
0.130
D/E ratiox
1.327
1.166
1.113
1.101
1.094
0.967
0.977
0.838
0.868
0.931
0.861
0.931
1.035
81
9.524
Enterprise value€M
4.326
3.946
4.153
4.451
4.889
5.490
5.861
6.442
6.324
6.833
5.737
6.92%
5.56%
43
9.457
LT debt€M
2.063
2.207
2.018
1.887
1.865
1.999
2.086
1.795
1.758
1.813
3.598
(0.57%)
(1.19%)
50
Revenue
€17.49M
4.53%
1.00×
Cost of revenue
€11.00M
4.47%
0.99×
Operating expenses
€3.972M
4.36%
0.98×
Property and equipment
15.20%
Cash and investments
14.51%
Spread over hurdle
(1.37%)