27.65
Revenue€M
25.34
26.98
29.10
31.79
34.64
37.29
40.68
44.63
47.34
49.99
29.62
7.61%
7.57%
39
21.81
Revenue growth%
26.34
25.92
28.89
31.33
33.95
33.38
33.80
31.19
28.59
29.56
19.03
31.19
30.38
85
24.25
Gross margin%
12.23
14.14
14.77
12.49
14.27
17.18
17.44
15.38
18.36
15.95
28.77
17.18
15.08
70
14.67
Operating margin%
21.33
19.77
19.05
21.50
23.31
23.33
24.46
26.87
29.33
27.52
5.38
26.87
23.32
47
24.38
Net margin%
5.96
5.85
5.19
3.93
2.87
2.95
4.13
4.16
6.18
3.27
11.34
4.13
4.14
52
24.28
P/E ratio (avg)x
34.40
39.48
39.16
42.65
41.19
42.90
44.93
43.59
50.78
55.04
11.73
44.93
42.78
38
32.17
EV/EBITx
26.26
30.47
36.43
36.10
41.11
46.40
48.82
55.99
67.44
70.88
28.36
55.99
43.75
11
21.68
FCF yield (avg)%
22.15
21.99
21.12
23.52
21.34
23.94
23.52
26.06
26.95
27.77
4.96
26.06
23.52
37
28.39
FCF margin%
15.65
14.79
13.60
15.36
14.61
11.67
12.68
11.37
11.37
11.87
14.45
11.67
13.14
75
0.899
FCF / Net incomex
0.460
0.461
0.477
0.492
0.526
0.603
0.725
0.849
1.013
1.020
0.101
0.849
0.565
78
8.03
ROIC%
27.94
27.88
29.65
30.63
30.07
31.67
31.15
32.22
32.02
30.70
10.93
31.67
30.67
6
9.07
Return on equity%
17.94
20.58
21.36
23.59
21.54
23.81
22.92
20.38
17.61
20.12
13.90
20.38
20.97
77
3.55
Return on assets%
21.04
21.11
21.95
22.10
20.52
20.88
19.10
19.10
21.64
22.79
12.73
20.88
21.08
54
0.15
EPS€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.17
5.46%
0.23%
—
8.21
EPS growth%
20.69
20.78
20.14
20.80
23.42
22.28
24.98
24.98
23.89
23.58
21.03
23.89
22.85
64
0.19
Bookvalue per sh€
0.26
0.28
0.29
0.27
0.31
0.30
0.30
0.34
0.39
0.38
0.16
4.04%
3.16%
—
0.12
FCF per share€
0.10
0.10
0.10
0.09
0.10
0.10
0.12
0.13
0.15
0.17
0.16
11.33%
6.35%
—
0.25
Dividend per sh€
0.09
0.11
0.11
0.12
0.13
0.14
0.16
0.19
0.18
0.17
0.11
6.32%
7.31%
—
26.62
Div yield (avg)%
23.45
24.55
22.54
22.69
23.40
24.89
26.25
28.31
25.41
26.13
21.72
26.13
24.72
82
27.16
Payout ratio%
30.97
32.40
30.28
30.25
30.24
31.47
34.10
32.46
30.11
32.91
25.15
32.46
31.22
21
49.47
Shares (diluted)M
45.31
46.37
48.00
51.08
52.89
57.49
60.98
65.16
62.83
59.39
50.13
2.34%
1.68%
51
8.80
Buyback yield%
7.02
6.47
9.20
10.90
10.92
12.73
12.13
12.70
15.04
15.47
10.57
12.73
11.53
90
1.193
D/E ratiox
1.673
1.719
1.721
1.838
1.624
1.476
1.333
1.466
1.595
1.570
1.631
1.476
1.610
81
18.69
Enterprise value€M
33.02
32.24
36.60
41.23
43.95
42.67
47.84
46.61
51.87
59.24
29.98
6.15%
7.24%
8
14.14
LT debt€M
33.32
38.25
38.04
37.26
42.35
47.78
45.90
45.16
51.00
48.07
47.51
2.56%
4.65%
14
Revenue
€49.99M
7.57%
1.00×
Cost of revenue
€22.14M
7.40%
0.98×
Operating expenses
€12.41M
7.80%
1.02×
Cash and investments
14.13%