2.582
Revenue€M
6.936
7.040
7.198
7.525
7.687
7.769
8.070
8.168
8.330
8.523
2.791
2.09%
2.40%
32
9.51
Revenue growth%
28.47
27.05
28.11
28.44
29.55
29.17
31.27
33.34
33.72
32.79
18.71
32.79
29.36
47
8.76
Gross margin%
24.23
27.16
26.35
25.75
27.65
27.50
25.64
24.05
26.55
24.15
23.89
25.64
26.05
77
12.14
Operating margin%
0.40
1.70
0.40
0.40
0.68
2.33
4.80
1.84
1.37
0.40
13.55
1.84
1.02
74
15.11
Net margin%
16.88
19.58
19.41
17.58
16.11
16.22
14.87
15.77
15.56
12.80
9.86
15.56
16.16
28
25.97
P/E ratio (avg)x
50.17
50.13
47.65
54.09
56.15
58.35
58.77
60.86
61.34
67.72
35.26
60.86
57.25
23
9.821
EV/EBITx
9.692
9.943
9.755
10.05
10.28
11.13
11.16
10.15
10.40
10.18
33.46
10.40
10.17
48
20.29
FCF yield (avg)%
28.42
29.44
28.23
27.21
27.19
24.54
22.69
21.57
20.15
21.32
9.46
21.57
25.86
77
9.47
FCF margin%
3.81
5.63
8.07
10.52
11.88
12.74
11.99
12.79
13.10
14.81
18.55
12.79
11.94
66
0.819
FCF / Net incomex
0.844
0.981
0.985
1.049
1.001
1.126
1.082
1.116
1.165
1.335
0.316
1.126
1.066
13
22.75
ROIC%
23.03
23.17
23.93
23.15
20.74
21.78
22.59
24.66
27.60
26.42
14.97
24.66
23.16
92
9.94
Return on equity%
21.61
23.46
21.74
21.89
23.06
20.66
21.54
20.63
22.68
19.89
11.92
20.66
21.67
40
14.51
Return on assets%
22.72
23.37
23.81
24.93
21.99
24.89
23.21
24.67
25.32
22.98
16.16
24.67
23.59
16
0.06
EPS€
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.09
0.09
0.10
0.06
1.45%
(0.67%)
—
11.40
EPS growth%
7.88
7.35
8.62
6.00
4.70
5.24
4.20
6.22
7.61
9.42
21.74
6.22
6.79
66
0.17
Bookvalue per sh€
0.13
0.14
0.14
0.15
0.13
0.14
0.15
0.15
0.15
0.14
0.17
0.18%
0.73%
—
0.03
FCF per share€
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
(4.72%)
(3.64%)
—
0.09
Dividend per sh€
0.06
0.05
0.05
0.05
0.04
0.04
0.03
0.04
0.03
0.03
0.16
(6.91%)
(5.38%)
—
4.99
Div yield (avg)%
30.85
28.42
29.09
29.23
27.49
29.50
27.54
24.90
26.40
24.96
13.42
26.40
27.98
54
23.10
Payout ratio%
21.65
24.03
21.93
23.35
24.05
22.41
25.07
22.63
19.72
16.89
8.63
22.41
22.52
83
27.38
Shares (diluted)M
23.41
24.35
22.80
20.87
21.87
23.69
22.12
20.59
17.63
19.12
26.20
(2.65%)
(3.14%)
42
20.15
Buyback yield%
17.52
15.90
16.04
18.92
19.98
20.76
23.20
23.46
20.94
22.58
6.81
22.58
20.37
38
1.740
D/E ratiox
1.470
1.636
1.778
1.676
1.706
1.689
1.765
1.761
1.723
1.702
0.828
1.723
1.704
56
4.441
Enterprise value€M
8.038
8.010
9.224
9.484
9.916
10.30
10.71
11.95
12.91
13.21
5.623
5.90%
5.24%
62
2.995
LT debt€M
5.288
5.320
5.933
5.871
6.463
6.309
6.795
7.680
7.478
8.240
0.962
4.98%
4.45%
19
Revenue
€8.523M
2.40%
1.00×
Cost of revenue
€4.141M
2.08%
0.97×
Operating expenses
€1.741M
3.12%
1.07×
Spread over hurdle
19.22%