4.813
Revenue€M
4.244
4.431
4.774
5.081
5.350
5.588
5.931
6.364
6.806
7.147
5.208
5.96%
6.22%
52
27.41
Revenue growth%
21.61
18.66
18.48
21.10
18.30
15.58
17.13
19.22
17.97
17.33
13.82
17.33
18.39
69
6.72
Gross margin%
7.25
9.68
8.96
8.55
6.51
6.89
5.64
7.04
9.45
9.05
16.86
7.04
7.90
13
26.66
Operating margin%
15.76
16.47
18.18
17.60
15.15
14.90
15.40
17.64
18.32
17.89
21.42
17.64
17.04
37
16.01
Net margin%
27.24
29.06
29.68
31.39
33.89
33.43
33.81
34.55
36.85
38.77
19.66
34.55
33.62
82
25.15
P/E ratio (avg)x
58.27
57.53
58.01
60.20
70.44
81.79
84.67
100.1
97.95
117.6
23.35
97.95
76.11
45
33.71
EV/EBITx
19.24
21.25
20.84
22.73
22.80
22.87
23.26
23.69
26.15
25.75
33.11
23.69
22.83
46
29.30
FCF yield (avg)%
13.44
15.31
15.34
14.85
17.29
15.66
14.43
16.68
14.14
12.43
26.12
14.43
15.08
67
2.94
FCF margin%
8.08
6.74
8.43
6.37
5.59
3.29
2.23
0.40
2.05
2.02
14.01
2.05
4.44
93
0.140
FCF / Net incomex
0.974
1.054
1.177
1.163
1.102
1.207
1.149
1.282
1.190
1.111
0.665
1.190
1.156
60
6.63
ROIC%
20.14
20.82
21.62
22.21
20.77
20.04
21.04
18.52
21.23
20.21
26.31
20.21
20.80
22
27.62
Return on equity%
18.69
18.54
21.34
22.69
20.61
20.98
21.61
21.53
22.98
21.99
4.65
21.61
21.44
68
18.76
Return on assets%
25.38
27.53
27.22
26.93
27.91
29.48
29.74
29.25
29.22
28.44
10.43
29.25
28.18
91
0.03
EPS€
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.07
0.03
4.44%
3.05%
—
6.27
EPS growth%
1.03
2.18
4.39
6.84
4.00
1.95
0.71
1.40
1.87
2.00
21.13
1.87
1.98
25
0.03
Bookvalue per sh€
0.04
0.04
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.09
5.50%
8.97%
—
0.09
FCF per share€
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.02
(3.69%)
(1.39%)
—
0.06
Dividend per sh€
0.09
0.10
0.10
0.10
0.10
0.11
0.11
0.12
0.12
0.14
0.09
6.89%
3.34%
—
24.58
Div yield (avg)%
18.99
19.63
18.86
16.35
18.39
16.65
19.51
19.75
18.71
19.99
12.67
19.51
18.92
26
2.23
Payout ratio%
30.02
32.83
30.43
30.19
28.02
29.42
32.15
34.51
31.66
33.84
9.17
32.15
31.04
79
51.50
Shares (diluted)M
63.13
61.58
59.25
63.10
72.06
84.25
85.89
84.08
81.04
86.71
51.00
3.77%
3.85%
83
4.36
Buyback yield%
9.86
10.62
10.17
8.27
6.73
4.87
5.96
6.94
7.06
5.30
4.65
5.96
7.00
91
0.443
D/E ratiox
0.709
0.621
0.603
0.603
0.513
0.528
0.561
0.559
0.532
0.474
0.470
0.532
0.560
35
5.951
Enterprise value€M
1.808
1.762
1.925
1.925
2.209
2.199
2.223
2.063
2.197
2.145
0.867
(0.58%)
1.29%
83
3.208
LT debt€M
1.368
1.238
1.217
1.161
1.194
1.272
1.122
1.003
1.006
0.991
3.919
(3.65%)
(3.77%)
73
Revenue
€7.147M
6.22%
1.00×
Cost of revenue
€5.003M
6.22%
1.00×
Operating expenses
€1.264M
5.37%
0.92×
Spread over hurdle
(0.23%)