9.835
Revenue€M
10.21
10.86
11.41
11.74
12.02
12.64
13.45
13.92
14.88
15.36
10.53
5.03%
4.78%
40
10.85
Revenue growth%
29.57
31.03
31.14
29.71
29.84
32.35
30.19
33.01
35.12
34.43
26.00
33.01
31.09
20
20.45
Gross margin%
1.48
3.45
5.27
6.09
7.93
9.22
8.96
8.09
10.49
8.14
23.89
8.96
8.01
71
26.89
Operating margin%
25.27
26.41
27.60
27.56
27.85
26.63
24.97
27.15
28.60
27.93
25.18
27.15
27.35
12
15.34
Net margin%
7.74
6.10
7.69
4.71
5.72
4.65
6.12
8.37
7.52
10.28
11.18
7.52
6.82
34
20.04
P/E ratio (avg)x
39.95
42.76
39.82
38.25
37.61
37.04
35.38
33.20
33.03
36.67
8.380
35.38
37.32
56
10.75
EV/EBITx
29.66
32.49
34.52
38.43
41.58
39.21
44.26
47.40
45.72
49.21
7.772
45.72
40.40
12
10.79
FCF yield (avg)%
20.94
18.28
18.00
19.39
21.06
23.01
23.25
23.48
23.63
21.85
8.54
23.25
21.45
50
11.64
FCF margin%
11.45
9.12
11.43
9.43
9.51
8.39
8.50
9.63
7.47
4.49
9.48
8.39
9.28
72
0.624
FCF / Net incomex
2.277
2.156
2.541
2.826
2.850
3.359
3.913
3.840
3.707
3.997
0.175
3.840
3.105
84
17.01
ROIC%
7.60
8.29
8.38
9.75
12.50
12.56
9.82
8.13
9.53
12.49
17.07
9.82
9.64
89
6.72
Return on equity%
30.36
29.31
29.69
30.66
29.65
32.32
29.51
28.97
27.87
30.04
11.76
29.51
29.67
41
5.42
Return on assets%
12.05
12.91
14.76
16.39
19.15
22.13
25.11
24.21
22.10
20.96
4.59
22.13
20.05
87
0.07
EPS€
0.15
0.14
0.14
0.14
0.14
0.14
0.15
0.14
0.12
0.12
0.07
(2.90%)
(2.11%)
—
28.35
EPS growth%
17.91
16.90
18.08
17.54
18.43
21.39
19.10
21.53
22.85
20.45
29.93
21.39
18.77
62
0.09
Bookvalue per sh€
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
(3.71%)
2.15%
—
0.15
FCF per share€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.14
(3.80%)
(2.08%)
—
0.09
Dividend per sh€
0.12
0.13
0.14
0.13
0.13
0.14
0.15
0.14
0.15
0.16
0.10
4.52%
3.09%
—
21.47
Div yield (avg)%
20.61
18.06
17.98
20.07
22.66
22.69
20.15
22.04
20.74
18.83
9.87
20.74
20.38
19
10.12
Payout ratio%
14.91
17.31
18.92
20.70
20.72
21.60
22.60
23.00
25.22
26.84
13.31
23.00
21.16
91
34.37
Shares (diluted)M
40.98
42.64
43.50
40.75
43.66
49.26
56.10
63.37
59.67
68.29
35.41
9.36%
4.45%
18
3.18
Buyback yield%
10.89
11.23
12.99
13.14
12.87
14.00
12.46
13.82
12.45
14.59
5.01
13.82
12.93
19
0.494
D/E ratiox
0.803
0.875
0.836
0.805
0.926
0.935
0.941
0.994
0.975
1.095
1.350
0.975
0.930
73
4.825
Enterprise value€M
7.485
8.071
8.897
9.845
10.30
10.54
10.96
10.73
11.55
13.14
0.809
5.00%
5.02%
23
10.68
LT debt€M
7.330
7.217
6.975
6.935
7.667
7.901
8.551
9.440
10.67
10.16
8.740
5.79%
2.50%
48
Revenue
€15.36M
4.78%
1.00×
Cost of revenue
€10.76M
4.78%
1.00×
Operating expenses
€2.635M
4.19%
0.94×
Goodwill & intangibles
16.24%
Spread over hurdle
(7.86%)