1.839
Revenue€M
1.040
1.134
1.238
1.354
1.437
1.557
1.700
1.854
1.994
2.119
1.943
8.08%
8.33%
41
7.95
Revenue growth%
13.00
14.75
12.06
11.21
11.96
11.42
14.04
13.29
14.28
15.46
13.87
14.04
13.14
53
25.70
Gross margin%
2.21
3.11
3.85
4.09
5.91
5.17
6.64
7.98
6.73
7.57
5.70
6.73
5.54
35
15.20
Operating margin%
12.32
11.73
11.78
9.02
8.50
10.75
11.14
9.16
10.89
13.78
22.51
10.89
11.02
63
13.39
Net margin%
1.53
0.40
2.43
4.72
4.99
4.55
4.87
7.39
10.32
12.48
8.86
7.39
4.79
50
22.07
P/E ratio (avg)x
8.458
9.024
9.891
9.480
9.840
11.63
13.81
14.08
14.75
17.34
33.68
14.08
10.76
41
25.99
EV/EBITx
14.38
14.04
14.37
13.51
13.68
14.24
14.22
15.14
14.47
15.61
25.14
14.47
14.31
9
26.32
FCF yield (avg)%
24.28
22.47
19.76
18.43
16.87
17.86
20.83
23.76
21.99
20.84
13.58
20.84
20.83
88
27.53
FCF margin%
9.58
7.70
5.19
5.19
5.51
2.63
0.80
1.57
0.40
0.40
12.80
0.80
3.91
53
0.606
FCF / Net incomex
0.904
0.994
1.049
1.084
1.087
1.079
0.971
1.057
1.038
1.034
0.919
1.038
1.044
78
25.56
ROIC%
1.66
2.14
1.31
3.14
2.85
3.33
0.83
2.45
1.80
4.31
22.86
2.45
2.29
90
29.04
Return on equity%
3.02
1.75
0.40
0.49
1.56
3.35
0.40
0.40
2.64
5.56
3.35
2.64
1.66
14
8.94
Return on assets%
4.40
2.46
4.86
5.94
5.47
2.58
4.35
5.91
4.28
1.73
29.52
4.28
4.38
15
0.05
EPS€
0.07
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
(3.36%)
(1.25%)
—
25.14
EPS growth%
7.31
10.10
9.07
6.64
7.86
6.31
7.02
8.77
9.96
12.07
10.32
8.77
8.32
59
0.07
Bookvalue per sh€
0.06
0.07
0.06
0.07
0.06
0.07
0.08
0.08
0.10
0.10
0.03
10.23%
5.17%
—
0.03
FCF per share€
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.06
(5.80%)
(4.41%)
—
0.06
Dividend per sh€
0.08
0.09
0.10
0.09
0.09
0.10
0.09
0.10
0.11
0.12
0.05
6.43%
5.34%
—
25.11
Div yield (avg)%
10.69
8.17
10.37
7.51
7.91
8.07
7.74
4.84
5.09
5.91
24.63
5.91
7.82
5
10.02
Payout ratio%
22.99
21.77
19.54
17.39
16.94
18.28
18.72
21.43
18.81
15.87
20.12
18.72
18.76
41
7.286
Shares (diluted)M
8.503
9.447
9.853
10.58
10.14
9.912
10.77
12.18
13.58
13.97
7.685
6.63%
5.05%
51
2.17
Buyback yield%
16.79
16.77
14.41
15.72
17.62
15.75
16.90
14.37
16.40
14.76
29.59
15.75
16.07
32
1.685
D/E ratiox
1.378
1.366
1.425
1.440
1.428
1.540
1.740
1.943
1.814
1.808
0.838
1.808
1.490
34
2.251
Enterprise value€M
1.503
1.483
1.276
1.280
1.128
1.217
1.226
1.246
1.284
1.165
0.218
0.64%
(1.93%)
37
2.318
LT debt€M
1.572
1.578
1.674
1.501
1.467
1.439
1.483
1.576
1.505
1.398
2.233
(0.96%)
(1.73%)
73
Revenue
€2.119M
8.33%
1.00×
Cost of revenue
€1.483M
8.33%
1.00×
Operating expenses
€0.441M
8.80%
1.04×
Goodwill & intangibles
14.37%
Spread over hurdle
19.37%