40.01
Revenue€M
42.32
43.84
44.37
44.90
45.36
46.52
48.17
47.88
47.87
48.33
42.86
1.28%
1.28%
43
26.87
Revenue growth%
11.52
13.34
15.48
17.27
19.28
20.34
21.95
21.48
19.87
20.82
12.62
20.82
19.58
36
21.73
Gross margin%
0.40
2.84
4.18
6.45
7.52
7.97
8.35
8.40
10.97
8.11
15.24
8.35
7.74
35
17.72
Operating margin%
9.94
8.63
11.60
14.25
15.57
17.02
19.06
18.10
18.63
19.70
5.78
18.63
16.29
83
16.75
Net margin%
18.37
20.10
20.23
21.32
19.86
21.38
23.63
25.64
26.46
28.25
13.20
25.64
21.35
27
33.85
P/E ratio (avg)x
39.99
40.52
38.45
39.79
45.35
43.66
43.11
45.50
41.96
39.69
34.07
43.11
41.24
85
7.223
EV/EBITx
33.49
35.56
36.31
34.85
38.77
41.21
42.44
43.81
47.17
44.33
30.43
43.81
39.99
77
8.29
FCF yield (avg)%
3.22
5.34
5.18
6.61
7.63
7.19
4.92
3.27
1.27
2.41
11.41
3.27
5.05
14
21.73
FCF margin%
27.58
29.62
30.69
30.14
27.22
28.81
28.32
30.11
32.35
32.92
5.28
30.11
29.87
12
0.368
FCF / Net incomex
2.530
2.829
3.300
3.567
3.553
3.861
4.462
4.634
5.524
6.243
0.927
4.634
3.714
34
14.46
ROIC%
7.79
4.95
5.24
5.33
6.12
6.84
7.25
9.98
9.44
9.12
2.78
9.12
7.04
69
3.20
Return on equity%
17.68
17.37
19.35
21.70
21.29
20.75
22.69
22.07
21.19
22.43
29.38
22.07
21.24
57
17.44
Return on assets%
23.65
20.94
18.92
19.00
18.73
17.18
18.59
20.67
18.00
15.69
14.35
18.00
18.82
35
0.06
EPS€
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.07
12.75%
9.42%
—
13.92
EPS growth%
3.36
4.72
5.51
3.38
3.18
1.59
4.18
2.86
0.40
0.40
20.01
1.59
3.27
91
0.07
Bookvalue per sh€
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
1.32%
(0.21%)
—
0.11
FCF per share€
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.12
0.06
6.89%
4.47%
—
0.11
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.09
5.01%
2.31%
—
11.74
Div yield (avg)%
23.64
22.23
20.31
18.47
20.76
20.55
18.23
18.01
18.62
21.25
13.15
18.62
20.43
43
21.55
Payout ratio%
14.18
11.28
8.85
9.84
11.82
9.49
9.59
8.33
10.92
11.97
19.86
9.59
10.38
56
120.2
Shares (diluted)M
89.75
88.97
79.11
70.16
61.35
56.55
53.18
51.26
52.23
51.48
116.1
(3.45%)
(6.41%)
89
29.48
Buyback yield%
19.37
17.30
17.78
15.57
12.84
13.91
11.88
12.21
12.74
11.24
28.81
12.21
13.37
91
0.624
D/E ratiox
2.145
2.335
2.262
2.368
2.368
2.279
2.246
2.308
2.286
2.174
1.669
2.279
2.283
40
37.47
Enterprise value€M
42.58
40.85
48.26
57.39
63.98
72.51
85.43
88.97
88.24
87.29
38.93
6.41%
7.31%
55
32.57
LT debt€M
24.67
25.93
25.14
27.01
28.59
26.34
29.98
32.49
34.88
33.52
17.36
3.23%
3.19%
20
Revenue
€48.33M
1.28%
1.00×
Cost of revenue
€32.39M
1.24%
1.00×
Operating expenses
€6.761M
1.47%
1.02×
Goodwill & intangibles
18.72%
Cash and investments
17.66%