10.27
Revenue€M
26.90
27.29
28.52
28.76
29.72
29.97
31.45
32.79
34.56
35.31
11.03
3.51%
3.20%
45
9.70
Revenue growth%
17.66
17.52
20.02
20.52
18.47
15.85
17.72
18.81
16.82
17.95
27.03
17.72
17.84
75
11.75
Gross margin%
21.64
19.04
17.73
16.37
18.78
18.03
18.82
19.21
20.78
18.89
14.73
18.89
18.86
74
4.22
Operating margin%
26.55
27.25
30.11
29.43
30.50
28.43
29.21
28.05
28.05
25.53
16.65
28.05
28.24
51
8.14
Net margin%
9.22
9.92
8.69
10.07
11.88
10.49
9.93
9.35
8.89
7.64
28.02
9.35
9.63
29
26.61
P/E ratio (avg)x
7.561
7.160
7.494
7.934
7.240
6.162
6.570
6.238
6.550
6.930
28.32
6.550
7.045
58
30.38
EV/EBITx
59.14
63.67
72.49
74.86
85.05
97.01
116.2
139.4
149.5
178.6
12.96
139.4
91.03
29
4.03
FCF yield (avg)%
30.94
33.22
36.15
33.98
34.98
37.78
35.31
32.86
33.06
30.82
24.26
33.06
33.60
48
11.24
FCF margin%
10.55
10.52
13.47
15.86
17.69
16.46
17.92
18.52
15.77
18.01
15.75
17.92
16.16
67
0.247
FCF / Net incomex
0.331
0.343
0.349
0.366
0.403
0.388
0.430
0.399
0.396
0.357
1.518
0.396
0.377
17
17.42
ROIC%
24.06
21.48
22.37
22.79
24.74
25.60
25.23
27.15
29.46
30.82
14.30
27.15
24.99
15
27.75
Return on equity%
17.11
14.34
12.57
13.95
11.49
12.78
14.31
12.32
12.48
11.77
11.03
12.48
12.68
16
22.84
Return on assets%
4.17
7.15
4.44
2.27
0.40
2.98
2.67
2.70
2.98
4.56
22.09
2.98
2.98
31
0.06
EPS€
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.06
11.63%
8.81%
—
5.52
EPS growth%
24.07
24.78
24.25
23.32
22.70
20.04
17.63
15.58
18.35
18.06
7.24
18.06
21.37
21
0.08
Bookvalue per sh€
0.10
0.10
0.09
0.09
0.10
0.09
0.09
0.10
0.10
0.10
0.08
0.92%
1.95%
—
0.07
FCF per share€
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.89%
1.06%
—
0.06
Dividend per sh€
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.04
9.92%
7.94%
—
28.56
Div yield (avg)%
20.85
23.58
21.51
20.57
18.08
16.55
15.33
16.40
18.58
20.25
27.81
16.55
19.41
24
25.12
Payout ratio%
26.44
28.43
29.63
30.20
32.43
33.43
33.53
34.00
36.34
35.39
12.10
34.00
32.93
56
208.4
Shares (diluted)M
190.2
211.0
200.9
218.7
218.4
236.5
223.1
241.9
261.9
265.4
208.4
3.97%
3.81%
76
19.45
Buyback yield%
9.83
9.85
12.83
15.67
12.96
14.09
12.20
14.38
13.96
12.39
22.87
13.96
12.89
56
0.145
D/E ratiox
0.891
0.912
0.908
0.936
0.923
1.091
1.112
1.290
1.384
1.393
0.413
1.290
1.013
25
4.874
Enterprise value€M
17.90
18.17
17.41
18.11
17.07
17.65
18.38
17.52
19.34
21.21
24.52
4.43%
1.90%
56
26.69
LT debt€M
11.71
13.44
15.03
15.71
17.65
18.58
20.41
23.23
23.15
26.01
25.34
8.06%
9.22%
11
Revenue
€35.31M
3.20%
1.00×
Cost of revenue
€22.42M
3.11%
0.99×
Operating expenses
€5.282M
3.35%
1.01×
Property and equipment
16.81%
Goodwill & intangibles
14.95%