13.91
Revenue€M
8.874
9.441
9.934
10.58
11.07
11.70
12.41
13.27
14.13
14.40
15.17
5.41%
5.52%
29
29.19
Revenue growth%
21.25
21.91
20.30
20.61
20.97
21.32
24.07
22.38
21.91
22.35
21.22
22.35
21.62
44
15.01
Gross margin%
15.98
16.01
18.31
16.65
18.73
16.72
14.57
12.73
15.10
17.09
6.66
15.10
16.33
43
10.00
Operating margin%
2.54
4.40
7.22
5.39
7.95
8.46
10.04
10.35
11.26
11.58
15.84
10.35
8.21
83
20.80
Net margin%
24.41
24.39
22.95
20.20
22.63
21.56
18.96
19.44
18.12
15.27
20.67
18.96
20.88
8
20.40
P/E ratio (avg)x
29.77
26.38
27.05
29.53
27.76
26.84
29.27
30.86
32.75
29.44
7.122
29.44
29.35
31
35.37
EV/EBITx
15.54
15.16
16.78
16.24
16.97
17.86
20.07
19.98
21.63
23.54
26.65
20.07
17.41
86
9.82
FCF yield (avg)%
28.20
27.02
25.65
24.19
26.24
26.77
27.56
24.83
21.91
21.66
13.90
24.83
25.95
28
22.01
FCF margin%
27.74
26.01
25.86
28.24
25.31
26.67
26.95
25.55
28.40
29.56
23.66
26.95
26.81
11
0.999
FCF / Net incomex
1.600
1.593
1.582
1.473
1.423
1.422
1.281
1.338
1.424
1.502
0.305
1.422
1.449
46
9.08
ROIC%
16.77
15.36
16.60
17.08
19.23
19.13
19.80
22.57
19.78
18.64
15.42
19.78
18.88
7
24.02
Return on equity%
15.84
17.28
15.08
17.11
17.98
18.06
18.93
19.09
16.65
17.34
20.86
18.06
17.31
76
20.41
Return on assets%
21.13
21.46
23.85
21.78
23.25
21.81
21.15
23.59
26.15
23.31
5.67
23.31
22.53
63
0.18
EPS€
0.08
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.20
0.64%
0.25%
—
28.24
EPS growth%
21.37
20.69
21.10
20.28
20.35
23.02
22.06
20.29
20.08
20.34
6.12
20.34
20.52
36
0.07
Bookvalue per sh€
0.20
0.19
0.19
0.17
0.17
0.17
0.16
0.18
0.19
0.18
0.18
1.13%
(1.07%)
—
0.11
FCF per share€
0.18
0.20
0.23
0.23
0.22
0.21
0.22
0.25
0.29
0.33
0.17
8.99%
8.10%
—
0.08
Dividend per sh€
0.10
0.09
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.13
0.15
2.04%
4.79%
—
16.40
Div yield (avg)%
4.45
6.96
9.79
8.20
8.38
6.03
6.49
6.60
9.29
10.77
9.56
6.60
7.58
57
20.50
Payout ratio%
23.88
25.21
27.61
25.48
28.20
28.13
26.47
24.25
23.03
24.94
10.04
24.94
25.35
28
24.65
Shares (diluted)M
23.36
25.32
23.59
21.20
19.44
20.88
21.62
20.88
22.48
22.63
24.44
3.08%
(0.04%)
49
18.10
Buyback yield%
18.92
19.46
21.34
19.75
18.07
18.57
21.07
22.05
22.00
24.80
11.46
22.00
20.41
82
1.554
D/E ratiox
0.893
1.050
1.075
1.214
1.273
1.400
1.483
1.778
1.777
1.738
0.554
1.738
1.336
44
5.399
Enterprise value€M
3.831
4.095
4.111
3.766
4.061
4.004
3.634
3.532
3.523
3.155
12.71
(4.92%)
(1.03%)
65
5.592
LT debt€M
5.193
4.899
4.617
4.811
4.782
5.081
4.534
4.322
4.259
4.367
14.70
(1.80%)
(1.91%)
66
Revenue
€14.40M
5.52%
1.00×
Cost of revenue
€6.521M
5.11%
0.96×
Operating expenses
€2.760M
6.05%
1.05×