12.87
Revenue€M
8.731
9.526
10.34
11.02
11.83
12.43
13.08
13.88
14.92
16.14
13.60
6.41%
7.30%
91
10.22
Revenue growth%
14.36
13.71
11.17
9.05
7.48
4.89
3.92
2.78
0.40
0.75
22.40
2.78
6.19
9
18.51
Gross margin%
25.12
24.72
27.40
25.14
23.42
26.26
27.22
24.97
26.56
24.78
24.98
26.26
25.13
30
23.03
Operating margin%
24.37
26.10
26.45
24.53
21.89
21.66
22.32
20.86
20.39
21.43
17.59
21.43
22.11
58
25.82
Net margin%
22.10
22.94
23.96
26.59
25.55
26.18
25.66
24.70
24.14
23.30
21.68
24.70
24.42
86
8.790
P/E ratio (avg)x
28.33
31.38
32.00
32.38
38.81
43.89
51.81
55.83
60.29
70.41
35.74
55.83
41.35
62
25.91
EV/EBITx
31.36
34.78
32.66
33.45
39.01
41.72
43.88
46.95
45.83
45.37
12.30
45.37
40.36
83
25.27
FCF yield (avg)%
8.58
7.37
10.00
9.75
7.18
9.20
8.14
10.67
9.99
11.53
22.57
9.99
9.47
90
10.82
FCF margin%
12.39
12.87
11.74
10.10
7.66
9.26
9.43
10.02
11.15
8.57
18.26
9.43
10.06
34
0.583
FCF / Net incomex
2.029
2.149
2.128
2.102
2.165
2.303
2.711
2.641
3.134
3.742
0.962
2.711
2.234
8
25.51
ROIC%
6.92
6.06
8.43
6.64
7.06
5.37
6.20
8.18
10.07
10.09
3.70
8.18
6.99
9
2.08
Return on equity%
25.38
25.10
27.51
25.57
28.39
25.79
27.22
29.24
28.18
27.00
4.08
27.22
27.11
83
28.66
Return on assets%
5.12
2.92
1.28
2.00
0.70
3.25
4.73
7.52
8.08
5.79
18.67
5.79
3.99
43
0.09
EPS€
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.09
2.51%
1.34%
—
5.03
EPS growth%
7.40
6.84
7.99
5.85
3.80
3.24
0.49
0.40
0.40
2.35
6.89
0.49
3.52
64
0.13
Bookvalue per sh€
0.07
0.08
0.07
0.06
0.07
0.07
0.06
0.05
0.05
0.05
0.15
(6.14%)
(4.73%)
—
0.12
FCF per share€
0.07
0.08
0.08
0.09
0.11
0.13
0.15
0.16
0.19
0.23
0.10
15.04%
13.34%
—
0.08
Dividend per sh€
0.12
0.12
0.11
0.13
0.13
0.14
0.13
0.13
0.14
0.13
0.13
0.25%
0.89%
—
9.38
Div yield (avg)%
25.89
26.21
25.74
24.78
26.59
24.97
26.32
24.61
25.48
27.33
12.05
25.48
25.81
28
9.68
Payout ratio%
4.07
2.06
1.28
2.27
2.22
3.51
5.71
6.27
9.05
11.49
15.09
6.27
3.79
67
83.94
Shares (diluted)M
70.78
74.43
72.61
77.00
80.37
72.43
71.54
77.44
81.30
75.73
83.29
(1.18%)
(0.13%)
86
25.83
Buyback yield%
10.94
8.54
6.30
7.81
6.36
4.57
6.05
9.00
10.59
12.72
18.68
9.00
8.17
90
0.609
D/E ratiox
1.533
1.687
1.664
1.562
1.723
1.544
1.568
1.736
1.752
1.704
0.369
1.704
1.675
89
17.59
Enterprise value€M
7.872
8.497
7.813
7.233
7.876
7.457
6.526
7.079
7.273
7.416
8.141
(1.20%)
(0.05%)
80
9.542
LT debt€M
10.24
11.05
11.42
13.04
14.43
16.37
16.95
16.07
15.23
17.25
3.582
3.64%
5.74%
23
Revenue
€16.14M
7.30%
1.00×
Cost of revenue
€11.30M
7.30%
1.00×
Operating expenses
€3.475M
7.18%
0.99×
Cash and investments
15.85%
Spread over hurdle
30.08%