7.561
Revenue€M
13.37
13.78
14.31
14.98
15.61
16.33
17.23
17.62
18.17
19.06
8.399
4.07%
3.99%
29
14.78
Revenue growth%
9.12
10.66
8.14
9.32
8.66
10.93
10.44
9.90
7.73
6.85
20.42
9.90
9.22
67
29.35
Gross margin%
13.47
13.10
12.13
10.30
9.92
9.56
6.72
7.00
7.69
6.13
22.60
7.00
9.74
36
18.18
Operating margin%
27.52
24.72
24.38
22.93
21.28
22.69
22.85
22.18
19.96
18.05
25.85
22.18
22.77
74
29.23
Net margin%
13.68
14.39
14.11
13.59
15.12
13.43
11.65
12.36
9.44
12.37
12.49
12.36
13.51
63
29.90
P/E ratio (avg)x
42.39
43.51
47.39
51.27
61.09
65.58
65.41
72.92
76.93
81.57
25.53
72.92
63.25
48
37.18
EV/EBITx
9.340
9.931
10.16
10.77
11.18
11.97
12.40
11.56
13.01
12.52
11.96
12.40
11.37
6
27.61
FCF yield (avg)%
33.32
31.26
30.04
27.32
29.97
29.48
27.39
24.70
25.56
23.21
25.17
25.56
28.43
65
11.93
FCF margin%
18.79
19.46
22.41
21.37
23.91
24.29
25.26
27.55
26.21
23.74
18.75
25.26
23.82
21
0.139
FCF / Net incomex
1.699
1.699
1.867
1.691
1.682
1.697
1.708
1.591
1.508
1.411
0.405
1.591
1.694
45
13.48
ROIC%
20.61
23.45
26.00
26.26
25.59
27.73
30.52
27.90
27.11
26.10
6.72
27.73
26.18
49
18.07
Return on equity%
25.71
23.62
21.87
19.89
20.03
20.20
19.65
19.73
17.56
15.02
24.23
19.65
19.96
91
15.39
Return on assets%
27.05
26.79
26.67
23.85
22.26
22.78
23.65
21.00
21.22
18.26
15.33
21.22
23.21
95
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
(6.55%)
(3.93%)
—
18.99
EPS growth%
13.99
15.78
15.72
17.39
14.68
16.82
18.26
20.04
18.68
21.20
27.77
18.68
17.11
22
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
4.47%
2.64%
—
0.02
FCF per share€
0.05
0.06
0.07
0.08
0.07
0.08
0.07
0.09
0.10
0.11
0.01
8.73%
9.46%
—
—
Dividend per sh€
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.03
1.07%
3.45%
—
7.01
Div yield (avg)%
0.58
3.43
6.19
7.32
5.28
3.11
4.72
5.59
4.01
1.78
17.98
4.01
4.37
71
25.23
Payout ratio%
2.90
5.11
6.22
6.36
7.58
10.36
9.89
12.67
15.48
12.89
5.42
12.67
8.73
43
184.9
Shares (diluted)M
171.1
189.7
199.8
202.4
217.3
231.5
245.5
270.0
255.2
232.3
183.3
1.35%
2.56%
39
16.25
Buyback yield%
9.24
10.81
8.22
10.51
11.33
13.64
14.98
14.57
12.36
10.08
21.88
13.64
11.07
25
0.698
D/E ratiox
1.220
1.318
1.456
1.478
1.673
1.914
1.979
2.251
2.220
2.534
1.232
2.220
1.793
58
2.907
Enterprise value€M
21.55
20.55
21.51
23.00
25.58
27.43
28.23
29.60
26.31
26.18
10.22
0.46%
2.81%
90
4.903
LT debt€M
22.81
24.01
22.03
23.79
25.87
27.48
27.33
29.82
30.26
29.99
10.06
3.00%
3.58%
41
Revenue
€19.06M
3.99%
1.00×
Cost of revenue
€11.52M
4.39%
1.04×
Operating expenses
€3.786M
3.20%
0.93×
Goodwill & intangibles
18.40%
Spread over hurdle
59.92%