66.58
Revenue€M
32.24
34.21
36.69
39.37
42.34
45.98
49.04
51.98
56.53
62.21
70.26
8.00%
7.87%
11
4.33
Revenue growth%
29.96
27.91
30.46
30.43
30.59
32.64
34.00
32.39
29.95
29.05
21.81
32.39
30.45
88
5.49
Gross margin%
1.97
0.40
0.40
2.86
4.66
1.96
2.94
4.77
6.88
9.85
14.11
4.77
2.90
49
18.22
Operating margin%
25.81
27.69
27.21
28.41
28.60
26.28
27.17
26.56
24.59
21.98
25.80
26.28
26.87
29
15.75
Net margin%
20.83
18.15
16.20
18.90
16.67
18.08
20.25
17.44
14.51
12.56
4.95
17.44
17.76
87
32.42
P/E ratio (avg)x
28.56
28.03
29.20
25.77
23.37
22.63
23.58
24.54
24.44
21.02
33.53
23.58
24.49
47
29.42
EV/EBITx
10.02
10.66
9.728
10.15
10.57
10.31
10.90
10.65
10.14
8.930
36.28
10.31
10.23
62
11.94
FCF yield (avg)%
13.85
14.85
15.30
15.02
16.14
19.12
16.76
17.83
19.75
17.13
16.88
17.83
16.45
11
9.54
FCF margin%
4.14
2.89
4.19
4.18
6.20
3.99
4.94
5.76
5.93
7.02
12.22
5.76
4.56
22
0.532
FCF / Net incomex
1.210
1.262
1.279
1.174
1.063
1.088
1.118
0.969
0.853
0.861
1.345
0.969
1.103
58
26.24
ROIC%
23.26
20.39
20.40
17.99
19.87
18.42
18.30
16.99
16.69
13.86
18.34
16.99
18.36
51
27.51
Return on equity%
32.03
31.49
32.14
33.72
33.33
34.97
34.32
34.71
36.64
34.84
27.65
34.84
34.02
59
6.58
Return on assets%
20.64
17.69
18.74
19.74
18.73
21.00
21.64
20.10
22.10
21.52
16.92
21.52
20.37
18
0.27
EPS€
0.13
0.14
0.15
0.16
0.16
0.19
0.20
0.20
0.22
0.25
0.29
9.60%
7.08%
—
23.05
EPS growth%
18.82
21.80
20.46
17.88
19.25
18.25
15.49
18.26
20.04
19.53
22.24
18.26
19.04
80
0.10
Bookvalue per sh€
0.13
0.15
0.17
0.18
0.19
0.22
0.26
0.27
0.27
0.31
0.18
9.93%
9.46%
—
0.25
FCF per share€
0.10
0.11
0.11
0.13
0.16
0.16
0.17
0.19
0.18
0.21
0.14
5.96%
8.44%
—
0.12
Dividend per sh€
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.08
(5.44%)
(4.08%)
—
28.67
Div yield (avg)%
16.57
18.51
19.61
19.48
19.79
17.18
14.50
14.17
13.81
16.79
23.50
14.50
16.98
13
18.46
Payout ratio%
29.10
30.57
33.19
34.23
35.08
37.40
39.17
37.75
37.15
37.03
7.02
37.40
36.06
95
61.42
Shares (diluted)M
90.57
100.2
96.98
109.8
113.5
122.9
121.6
125.3
142.1
146.3
60.01
5.22%
5.86%
8
25.60
Buyback yield%
25.26
22.94
25.38
27.62
29.46
32.32
32.62
32.54
33.45
32.35
4.42
32.54
30.89
63
0.968
D/E ratiox
0.197
0.192
0.204
0.191
0.168
0.170
0.160
0.153
0.164
0.168
1.407
0.164
0.169
58
32.82
Enterprise value€M
7.076
7.252
8.604
9.959
11.32
11.67
11.45
11.02
11.05
12.10
62.66
1.34%
5.85%
9
11.45
LT debt€M
62.88
69.06
80.81
88.15
102.5
114.2
124.9
146.1
168.7
193.8
44.27
13.58%
12.87%
32
Revenue
€62.21M
7.87%
1.00×
Cost of revenue
€43.55M
7.87%
1.00×
Operating expenses
€13.85M
8.41%
1.05×
Spread over hurdle
(5.21%)