27.17
Revenue€M
25.91
27.29
28.55
30.95
32.85
35.57
37.38
39.79
42.75
46.69
29.42
7.28%
6.98%
86
22.41
Revenue growth%
17.93
17.82
19.72
17.68
20.13
20.58
17.70
17.06
17.36
17.99
2.25
17.70
17.88
67
10.11
Gross margin%
19.92
20.45
19.14
18.68
15.96
16.55
15.32
14.15
13.29
12.25
15.92
14.15
16.25
15
20.40
Operating margin%
20.88
19.17
17.16
19.54
20.16
20.19
17.25
19.00
20.77
20.32
11.13
20.19
19.85
38
27.00
Net margin%
7.69
7.19
6.15
8.80
5.86
4.01
6.38
5.40
4.91
2.45
27.20
4.91
6.00
84
11.74
P/E ratio (avg)x
65.00
70.70
74.65
72.28
69.82
67.42
68.15
74.20
73.30
78.75
19.20
73.30
71.49
31
11.47
EV/EBITx
21.02
20.30
21.65
22.59
21.32
22.16
21.85
24.60
26.10
24.59
36.76
24.59
22.00
67
26.65
FCF yield (avg)%
18.78
19.36
21.88
21.49
22.22
20.07
20.85
22.57
24.59
24.66
7.12
22.57
21.69
78
15.85
FCF margin%
12.04
9.44
7.12
5.56
4.52
5.95
8.09
5.50
2.98
5.12
27.68
5.50
5.76
23
0.407
FCF / Net incomex
1.633
1.923
2.167
2.444
2.806
2.846
3.119
3.602
3.770
3.926
1.533
3.602
2.826
52
27.95
ROIC%
17.36
20.32
22.82
23.76
22.48
21.64
23.96
26.41
23.84
24.21
5.48
23.96
23.29
66
19.03
Return on equity%
6.50
5.83
3.16
0.84
0.40
0.93
1.07
4.05
1.55
0.40
4.77
1.07
1.31
82
10.11
Return on assets%
9.86
8.24
5.69
8.03
5.85
6.95
5.79
5.20
3.48
5.58
8.08
5.58
5.82
30
0.79
EPS€
0.36
0.40
0.42
0.46
0.44
0.43
0.49
0.51
0.51
0.57
0.83
5.28%
5.60%
—
8.93
EPS growth%
23.01
20.88
18.01
16.48
15.41
12.91
12.75
13.12
11.46
9.95
2.34
12.75
14.27
42
0.41
Bookvalue per sh€
0.18
0.18
0.19
0.20
0.22
0.23
0.22
0.22
0.23
0.26
0.36
3.50%
2.63%
—
0.45
FCF per share€
0.39
0.41
0.43
0.38
0.36
0.37
0.37
0.37
0.33
0.29
0.52
(4.46%)
(2.97%)
—
0.56
Dividend per sh€
1.03
1.02
0.97
1.02
1.14
1.13
1.14
1.09
1.26
1.38
0.65
4.01%
3.58%
—
24.37
Div yield (avg)%
8.95
6.26
6.48
9.06
8.89
9.26
11.61
12.41
9.52
12.25
3.14
11.61
9.16
19
18.72
Payout ratio%
24.46
27.22
27.95
26.96
24.61
22.07
20.54
23.31
23.20
25.83
18.55
23.20
24.53
70
13.59
Shares (diluted)M
18.03
19.86
18.91
20.73
19.33
20.07
19.67
21.81
24.83
24.08
13.99
4.50%
3.98%
11
22.13
Buyback yield%
12.29
10.72
9.16
7.55
10.53
11.08
12.66
10.79
10.01
10.87
2.78
10.87
10.76
78
0.100
D/E ratiox
2.677
2.646
2.910
3.435
3.367
3.350
3.944
4.550
5.231
5.277
0.969
4.550
3.401
90
41.57
Enterprise value€M
27.43
27.69
27.45
28.64
24.90
23.05
24.92
23.25
24.84
21.53
27.97
(2.87%)
(1.67%)
38
11.00
LT debt€M
31.85
31.85
30.69
32.85
33.37
32.35
35.51
38.29
40.54
38.86
37.18
3.09%
2.59%
25
Revenue
€46.69M
6.98%
1.00×
Cost of revenue
€30.62M
6.80%
0.98×
Operating expenses
€11.17M
7.15%
1.02×