51.68
Revenue€M
33.76
36.77
39.35
42.92
46.46
50.74
53.47
57.23
62.34
66.67
56.17
7.49%
7.93%
28
17.90
Revenue growth%
12.91
11.51
10.23
12.26
14.82
13.74
12.40
14.36
14.78
12.85
11.73
13.74
12.88
61
8.71
Gross margin%
20.62
19.59
20.38
23.01
23.41
22.23
19.86
22.60
21.35
23.05
10.57
22.23
21.79
86
17.71
Operating margin%
18.22
20.72
18.25
19.73
21.94
19.96
21.96
22.85
25.22
25.81
23.57
22.85
21.33
50
12.65
Net margin%
5.70
3.96
3.71
0.74
0.40
0.40
0.40
0.40
2.62
1.04
3.64
0.40
0.89
58
36.56
P/E ratio (avg)x
57.31
67.02
69.65
70.21
74.41
86.23
87.49
94.09
99.45
115.6
28.53
94.09
80.32
57
34.88
EV/EBITx
26.00
28.78
29.41
27.40
28.73
25.90
22.94
20.94
20.05
19.45
24.27
20.94
25.95
34
26.10
FCF yield (avg)%
19.93
19.89
18.30
21.26
18.30
20.12
22.62
24.03
23.39
22.06
26.61
22.62
20.69
43
13.04
FCF margin%
6.65
8.91
6.86
8.58
10.31
7.64
5.67
5.51
3.27
2.28
3.21
5.51
6.75
10
0.879
FCF / Net incomex
1.188
1.224
1.351
1.367
1.358
1.284
1.400
1.456
1.540
1.532
0.290
1.456
1.363
28
28.00
ROIC%
10.05
9.85
12.82
10.16
7.97
9.25
6.91
4.08
6.28
5.74
14.09
6.28
8.61
21
27.68
Return on equity%
12.71
12.72
11.31
12.45
9.88
8.07
7.71
9.88
9.85
12.04
23.14
9.85
10.60
19
24.56
Return on assets%
20.72
21.61
23.65
22.15
19.40
19.76
18.09
16.99
17.03
17.82
3.40
17.82
19.58
31
0.22
EPS€
0.21
0.24
0.23
0.22
0.23
0.26
0.27
0.31
0.29
0.29
0.25
5.12%
2.41%
—
3.45
EPS growth%
10.59
12.46
10.33
11.57
10.61
7.77
10.56
9.28
9.05
7.08
27.51
9.05
10.45
38
0.45
Bookvalue per sh€
0.36
0.36
0.41
0.39
0.40
0.39
0.41
0.42
0.40
0.37
0.29
(1.29%)
0.10%
—
0.63
FCF per share€
0.26
0.24
0.26
0.28
0.29
0.31
0.30
0.33
0.33
0.30
0.55
1.05%
1.07%
—
0.21
Dividend per sh€
0.31
0.27
0.25
0.26
0.28
0.26
0.25
0.27
0.24
0.21
0.12
(5.20%)
(4.19%)
—
20.27
Div yield (avg)%
30.44
32.81
33.27
31.15
30.95
31.98
34.40
35.91
37.04
34.88
6.91
34.88
33.04
92
14.07
Payout ratio%
1.05
0.40
1.57
1.24
0.40
2.18
1.75
0.84
3.07
3.53
8.82
2.18
1.41
12
88.74
Shares (diluted)M
69.10
73.16
65.72
65.12
59.64
58.18
62.55
62.22
68.20
74.75
90.68
4.62%
1.38%
82
26.72
Buyback yield%
31.08
32.13
31.58
32.74
35.40
34.23
34.99
35.25
32.93
34.73
24.47
34.73
33.58
39
0.746
D/E ratiox
1.101
1.064
1.134
1.024
1.009
1.078
0.942
0.917
0.989
1.036
0.629
0.989
1.030
67
49.29
Enterprise value€M
14.39
13.14
13.03
12.17
10.53
9.500
9.588
8.322
7.432
7.913
26.09
(5.55%)
(6.59%)
57
56.07
LT debt€M
17.56
18.04
16.89
15.81
15.27
14.64
15.79
15.50
15.60
15.00
9.776
(0.36%)
(1.69%)
36
Revenue
€66.67M
7.93%
1.00×
Cost of revenue
€42.54M
7.65%
0.97×
Operating expenses
€7.684M
8.41%
1.04×