0.449
Revenue€M
6.825
6.898
7.156
7.133
7.111
7.208
7.335
7.608
7.847
7.973
0.487
2.32%
1.53%
40
13.67
Revenue growth%
23.91
24.68
24.63
27.01
26.00
24.71
25.41
27.85
29.52
32.43
5.99
27.85
25.70
33
12.88
Gross margin%
11.26
12.54
10.05
7.67
10.49
11.39
10.67
10.00
10.72
10.92
24.03
10.72
10.69
43
14.87
Operating margin%
0.44
1.02
0.40
1.94
0.40
1.60
4.19
4.74
7.40
10.29
29.74
4.74
1.77
94
10.84
Net margin%
22.93
25.84
26.34
24.83
27.78
30.21
32.58
29.73
29.52
28.95
6.33
29.73
28.37
83
16.62
P/E ratio (avg)x
17.71
17.16
19.47
21.00
23.10
23.97
22.23
22.64
24.27
24.75
25.27
23.97
22.44
40
13.34
EV/EBITx
9.248
10.77
11.67
10.92
10.45
10.64
12.16
12.41
12.11
11.88
21.61
12.11
11.30
10
21.20
FCF yield (avg)%
22.69
23.21
25.13
22.67
23.27
21.02
22.60
20.60
20.64
21.56
12.26
21.02
22.64
8
29.42
FCF margin%
36.71
39.39
42.18
40.70
40.86
42.96
40.52
37.94
39.93
37.07
2.12
39.93
40.23
25
0.706
FCF / Net incomex
0.876
0.786
0.758
0.715
0.693
0.638
0.596
0.638
0.631
0.594
1.297
0.631
0.666
60
14.93
ROIC%
15.03
13.70
16.35
18.30
17.15
16.42
17.31
18.14
17.44
15.96
19.32
17.31
16.78
90
9.77
Return on equity%
20.40
17.94
15.18
13.09
14.18
15.81
14.70
16.21
17.04
18.10
12.69
16.21
16.01
43
4.50
Return on assets%
23.08
23.72
21.31
21.85
20.41
17.80
20.28
19.03
21.76
20.52
8.28
20.28
20.92
7
0.05
EPS€
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.05
(1.60%)
(0.44%)
—
6.75
EPS growth%
16.03
17.66
15.02
16.08
14.79
14.77
12.73
10.76
10.45
9.64
18.87
10.76
14.78
68
0.11
Bookvalue per sh€
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.06
0.06
0.05
3.24%
3.77%
—
0.12
FCF per share€
0.09
0.08
0.09
0.09
0.09
0.08
0.09
0.09
0.10
0.10
0.11
1.60%
1.37%
—
0.07
Dividend per sh€
0.09
0.11
0.11
0.12
0.12
0.12
0.14
0.15
0.15
0.14
0.12
4.02%
4.89%
—
18.05
Div yield (avg)%
9.08
6.28
4.52
7.46
7.02
4.08
5.92
6.97
5.47
4.31
24.75
5.47
6.10
50
25.33
Payout ratio%
9.59
9.19
6.78
5.19
4.74
3.65
5.99
4.05
6.28
5.31
26.01
5.31
5.65
68
34.17
Shares (diluted)M
40.84
39.89
45.33
44.93
47.82
45.23
49.09
52.61
50.45
52.58
32.96
1.91%
2.89%
82
17.56
Buyback yield%
16.93
16.67
14.01
11.75
13.47
14.82
13.30
10.78
11.44
11.68
22.77
11.68
13.38
74
1.628
D/E ratiox
0.638
0.697
0.719
0.778
0.885
0.882
0.983
0.998
1.037
1.022
0.780
0.998
0.884
75
3.489
Enterprise value€M
2.547
2.611
2.934
3.157
3.051
3.101
3.302
3.251
3.364
3.770
5.403
4.32%
5.79%
45
6.570
LT debt€M
8.786
10.27
11.42
10.96
12.02
13.09
13.04
12.88
12.44
12.27
1.524
0.43%
3.77%
74
Revenue
€7.973M
1.53%
1.00×
Cost of revenue
€3.706M
1.51%
1.00×
Operating expenses
€1.872M
1.42%
0.99×
Goodwill & intangibles
16.21%
Spread over hurdle
11.27%