13.27
Revenue€M
9.405
10.08
10.81
11.53
12.08
12.71
13.94
14.68
15.49
16.41
14.44
6.31%
6.32%
46
3.14
Revenue growth%
24.30
27.01
26.19
24.47
23.03
25.52
23.43
24.91
27.45
29.57
16.02
25.52
25.22
63
7.08
Gross margin%
7.15
7.28
7.06
8.34
6.40
8.55
7.92
10.16
10.48
10.84
26.47
10.16
8.13
54
16.82
Operating margin%
18.12
19.21
17.84
17.43
16.24
17.02
14.12
16.58
13.67
16.42
3.99
16.42
16.80
91
24.53
Net margin%
9.78
8.74
6.29
6.43
5.20
6.33
8.50
11.07
13.39
13.92
14.91
11.07
8.62
43
34.51
P/E ratio (avg)x
36.14
39.38
40.81
48.55
52.64
55.30
58.51
63.64
63.65
66.63
36.20
63.64
53.97
35
10.44
EV/EBITx
38.06
37.29
38.25
38.65
40.80
40.96
49.17
53.15
64.30
70.85
22.90
53.15
40.88
48
14.35
FCF yield (avg)%
4.73
2.92
5.29
2.75
2.53
0.40
1.83
1.21
2.02
0.40
19.43
1.21
2.28
58
22.27
FCF margin%
13.09
15.62
14.40
13.85
13.36
15.77
17.41
18.32
19.62
21.83
13.25
18.32
15.70
90
0.531
FCF / Net incomex
1.183
1.278
1.246
1.065
1.028
1.000
0.925
0.890
0.856
0.904
0.947
0.904
1.014
56
11.75
ROIC%
21.13
21.48
20.49
21.93
20.10
20.65
21.52
22.64
24.83
22.22
6.73
22.22
21.50
58
9.39
Return on equity%
4.44
5.18
5.77
7.95
7.23
8.20
6.06
7.95
9.56
10.59
20.31
8.20
7.59
60
19.76
Return on assets%
21.44
23.57
25.24
25.34
24.51
23.69
21.88
22.90
24.86
25.68
4.26
23.69
24.10
55
0.04
EPS€
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.04
2.31%
(0.40%)
—
17.25
EPS growth%
15.51
15.84
14.40
14.38
16.70
15.94
14.71
14.96
12.80
11.57
21.00
14.71
14.83
64
0.02
Bookvalue per sh€
0.15
0.15
0.14
0.14
0.16
0.19
0.20
0.21
0.20
0.22
0.11
5.94%
3.37%
—
0.02
FCF per share€
0.04
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.06
(3.33%)
(0.72%)
—
0.11
Dividend per sh€
0.09
0.08
0.07
0.07
0.08
0.07
0.08
0.07
0.07
0.07
0.08
(2.72%)
(3.03%)
—
13.44
Div yield (avg)%
29.67
27.29
29.97
31.23
33.54
34.69
31.98
34.76
34.58
32.45
23.87
34.58
32.22
16
14.48
Payout ratio%
20.53
20.56
19.05
17.48
14.89
16.08
16.74
16.30
13.96
14.42
2.17
16.08
16.52
55
36.71
Shares (diluted)M
36.25
33.40
33.13
34.34
35.92
35.13
33.22
36.44
41.46
41.39
35.14
2.88%
1.97%
48
20.26
Buyback yield%
22.10
23.68
22.47
23.19
25.01
25.38
27.33
25.96
26.27
24.55
15.69
25.96
24.78
41
1.722
D/E ratiox
0.476
0.449
0.445
0.468
0.474
0.507
0.456
0.460
0.486
0.518
1.230
0.486
0.471
49
11.36
Enterprise value€M
20.24
22.05
23.18
24.42
28.86
34.40
37.65
37.60
40.56
45.97
5.899
9.76%
10.18%
8
0.855
LT debt€M
10.17
11.02
10.64
10.64
11.28
12.52
12.24
11.70
12.43
13.54
4.999
3.70%
3.48%
13
Revenue
€16.41M
6.32%
1.00×
Cost of revenue
€11.48M
6.32%
1.00×
Operating expenses
€3.002M
6.21%
0.99×
Spread over hurdle
(0.41%)