6.989
Revenue€M
4.086
4.337
4.517
4.682
4.881
5.220
5.649
5.975
6.369
6.905
7.459
7.18%
6.10%
91
7.73
Revenue growth%
24.76
23.31
24.12
23.18
22.83
19.86
21.84
22.71
23.37
20.55
2.01
21.84
23.01
14
5.54
Gross margin%
23.31
24.33
26.51
23.59
26.38
26.40
24.54
24.10
21.69
22.45
28.54
24.10
24.22
82
28.63
Operating margin%
24.20
21.26
19.61
16.70
18.34
19.41
22.30
24.83
24.99
24.29
24.63
24.29
21.78
68
17.62
Net margin%
9.46
12.16
11.39
13.74
13.31
10.91
12.90
14.00
14.65
16.36
28.64
14.00
13.11
74
13.06
P/E ratio (avg)x
14.94
13.96
14.60
13.81
13.18
11.93
11.21
11.05
11.45
10.98
35.30
11.21
12.56
17
16.22
EV/EBITx
48.50
54.34
56.58
53.41
53.93
49.19
45.28
45.60
52.00
53.06
30.23
49.19
52.53
59
13.26
FCF yield (avg)%
22.17
23.60
23.74
25.54
23.46
22.80
20.62
21.87
23.66
25.34
15.57
22.80
23.53
6
25.76
FCF margin%
16.86
16.30
16.28
17.24
17.89
19.53
19.12
20.38
21.46
20.27
14.17
20.27
18.50
32
1.565
FCF / Net incomex
1.950
2.298
2.336
2.419
2.506
2.691
2.846
3.393
3.849
4.256
1.019
3.393
2.599
91
28.55
ROIC%
10.79
10.75
13.01
12.85
15.82
13.87
16.44
16.64
14.26
12.64
17.52
14.26
13.44
6
16.05
Return on equity%
24.87
22.62
25.17
24.53
22.26
23.97
25.19
26.24
25.26
28.00
16.20
25.26
25.02
81
21.31
Return on assets%
3.36
3.22
1.12
0.40
0.40
1.28
1.90
4.71
3.82
6.29
23.92
3.82
2.56
57
0.04
EPS€
0.16
0.17
0.16
0.15
0.16
0.15
0.16
0.18
0.20
0.19
0.05
2.80%
0.40%
—
24.56
EPS growth%
3.01
3.77
2.38
4.61
6.12
7.24
6.41
7.26
9.31
7.41
4.77
7.26
6.27
8
0.02
Bookvalue per sh€
0.16
0.17
0.19
0.23
0.24
0.29
0.31
0.35
0.42
0.44
0.16
12.45%
12.20%
—
0.12
FCF per share€
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.08
(3.12%)
(4.44%)
—
0.13
Dividend per sh€
0.09
0.10
0.10
0.11
0.13
0.14
0.14
0.15
0.16
0.16
0.05
4.82%
5.49%
—
22.27
Div yield (avg)%
25.23
22.77
21.59
22.10
19.92
17.71
20.69
21.84
21.23
20.66
12.05
20.69
21.41
28
25.07
Payout ratio%
21.98
20.24
21.84
23.75
24.41
23.42
23.59
23.97
24.07
22.80
8.19
23.59
23.50
69
24.23
Shares (diluted)M
34.25
32.79
32.22
31.08
32.38
37.35
39.89
39.86
43.11
50.45
25.17
9.27%
5.16%
84
6.14
Buyback yield%
28.48
31.43
31.03
29.02
28.85
27.29
26.35
24.28
23.13
21.62
20.23
24.28
27.88
38
0.793
D/E ratiox
0.940
1.037
1.149
1.360
1.472
1.757
1.866
2.030
2.209
2.228
0.715
2.030
1.614
15
0.952
Enterprise value€M
3.966
3.607
3.808
3.549
3.789
3.498
3.356
3.261
3.498
3.305
5.827
(2.70%)
(1.20%)
56
3.440
LT debt€M
0.486
0.541
0.504
0.499
0.567
0.559
0.618
0.714
0.805
0.936
1.530
10.56%
6.53%
87
Revenue
€6.905M
6.10%
1.00×
Cost of revenue
€4.724M
5.98%
0.99×
Operating expenses
€0.867M
6.82%
1.07×
Goodwill & intangibles
18.83%
Spread over hurdle
(8.84%)