2.242
Revenue€M
20.71
21.22
21.79
22.95
23.44
24.16
24.61
25.12
25.68
26.97
2.455
2.84%
3.13%
93
12.38
Revenue growth%
29.88
27.09
24.32
25.92
23.72
24.45
22.74
22.03
23.83
26.39
27.81
23.83
24.38
71
25.34
Gross margin%
14.89
14.78
12.58
14.46
17.25
15.98
15.55
15.77
17.70
17.67
27.35
15.98
15.66
36
26.42
Operating margin%
11.08
14.03
11.76
9.74
6.98
9.51
8.97
11.63
11.23
12.04
23.04
11.23
11.16
56
24.04
Net margin%
18.55
20.44
19.22
21.48
20.98
19.48
17.06
14.15
13.72
11.71
12.96
14.15
18.88
35
20.31
P/E ratio (avg)x
28.69
27.31
28.28
27.94
25.69
25.40
28.58
29.73
29.32
29.41
25.20
29.32
28.43
49
22.61
EV/EBITx
22.18
18.88
19.55
20.05
18.49
18.56
17.68
16.61
15.38
16.42
6.099
16.61
18.52
90
24.07
FCF yield (avg)%
21.07
19.36
19.32
16.87
18.48
18.01
19.69
21.59
22.67
24.36
9.96
21.59
19.53
33
7.53
FCF margin%
8.28
10.57
10.94
8.24
5.44
4.09
3.56
4.96
5.41
3.71
18.64
4.09
5.42
20
0.821
FCF / Net incomex
0.411
0.429
0.419
0.447
0.465
0.495
0.510
0.507
0.525
0.596
0.234
0.510
0.480
32
16.55
ROIC%
34.03
36.97
34.04
34.28
36.12
36.93
39.90
41.25
41.37
38.96
11.36
39.90
36.95
31
27.33
Return on equity%
16.57
17.55
16.16
16.29
15.08
14.81
14.12
16.06
16.37
17.40
26.11
16.06
16.23
26
19.80
Return on assets%
25.68
24.63
24.34
25.73
27.27
27.41
26.29
25.05
24.89
22.63
4.76
25.05
25.36
44
0.07
EPS€
0.07
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.08
3.40%
(1.40%)
—
22.92
EPS growth%
21.93
21.02
18.13
15.58
14.60
15.47
13.39
14.23
14.89
16.59
20.81
14.89
15.53
91
0.03
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
(3.57%)
(4.16%)
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.65%)
(4.05%)
—
0.06
Dividend per sh€
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.07
0.05
3.38%
3.99%
—
3.84
Div yield (avg)%
19.73
17.51
17.10
17.03
15.47
17.50
17.97
19.45
17.40
17.87
8.25
17.87
17.51
44
7.04
Payout ratio%
30.12
29.64
30.22
28.91
27.45
25.59
22.86
25.17
23.82
24.93
27.08
24.93
26.52
88
121.9
Shares (diluted)M
103.5
91.87
90.46
93.91
95.07
95.10
98.34
90.64
82.68
87.45
123.8
(1.66%)
(2.73%)
53
26.54
Buyback yield%
31.49
31.93
34.50
35.38
36.66
37.80
39.23
37.64
36.69
35.92
28.69
37.64
36.29
66
1.219
D/E ratiox
0.717
0.752
0.740
0.769
0.775
0.766
0.833
0.864
0.827
0.886
0.931
0.833
0.772
60
21.08
Enterprise value€M
17.72
16.89
17.43
19.06
20.12
19.50
20.14
20.02
20.39
21.50
20.92
1.34%
3.35%
47
2.189
LT debt€M
10.75
10.34
9.461
10.43
11.01
12.18
12.74
11.53
11.61
12.72
23.69
2.93%
0.95%
77
Revenue
€26.97M
3.13%
1.00×
Cost of revenue
€12.03M
3.27%
1.01×
Operating expenses
€6.609M
2.89%
0.98×
Goodwill & intangibles
19.77%