21.70
Revenue€M
17.69
17.86
17.88
17.66
17.69
17.53
17.37
17.04
17.41
17.85
24.27
0.18%
0.31%
31
27.14
Revenue growth%
8.18
8.23
5.96
8.71
10.09
7.97
9.88
10.20
12.95
15.80
16.97
10.20
9.29
28
3.87
Gross margin%
15.92
13.07
11.69
11.61
9.63
7.75
10.49
11.67
13.21
12.84
12.38
11.67
11.68
7
29.67
Operating margin%
8.99
10.04
8.29
7.31
8.70
6.04
7.79
8.43
5.59
7.20
13.11
7.20
8.04
23
16.03
Net margin%
31.15
32.09
34.04
31.91
34.04
34.88
37.03
38.26
40.61
37.92
29.84
37.92
34.46
28
30.02
P/E ratio (avg)x
26.15
27.32
27.85
29.72
31.03
32.58
30.89
34.59
36.64
36.40
32.86
34.59
30.96
52
11.40
EV/EBITx
41.40
44.96
43.21
47.05
50.09
50.39
59.54
69.71
75.87
77.16
24.67
69.71
50.24
67
2.59
FCF yield (avg)%
13.81
13.28
11.02
13.50
13.02
10.45
11.99
14.28
17.03
19.60
5.04
14.28
13.39
56
26.76
FCF margin%
1.18
2.58
0.67
0.40
2.30
2.01
1.15
0.40
0.40
1.21
8.16
1.15
1.16
78
0.952
FCF / Net incomex
1.433
1.474
1.680
1.650
1.690
1.765
1.826
1.792
1.833
2.154
0.194
1.826
1.728
39
7.81
ROIC%
3.19
1.26
0.40
3.23
1.97
3.42
3.73
2.16
0.50
0.54
9.48
2.16
2.06
23
24.87
Return on equity%
24.74
23.13
23.64
26.06
24.40
25.43
28.20
25.72
26.58
29.52
21.29
26.58
25.58
24
2.60
Return on assets%
9.89
8.23
9.65
11.47
10.41
12.57
13.42
14.82
16.71
16.61
26.04
14.82
12.02
31
0.09
EPS€
0.30
0.31
0.35
0.34
0.34
0.38
0.41
0.43
0.46
0.48
0.10
6.92%
4.83%
—
5.50
EPS growth%
26.34
23.82
20.99
18.14
20.28
19.95
21.61
19.02
20.60
19.61
9.19
19.95
20.44
78
0.17
Bookvalue per sh€
0.07
0.07
0.08
0.07
0.08
0.08
0.09
0.08
0.09
0.09
0.18
3.03%
4.30%
—
0.18
FCF per share€
0.05
0.05
0.05
0.04
0.05
0.05
0.04
0.05
0.04
0.04
0.22
(3.65%)
(2.34%)
—
0.10
Dividend per sh€
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.11
4.49%
7.67%
—
7.47
Div yield (avg)%
10.06
12.01
9.78
8.20
9.12
6.20
6.79
9.16
6.93
6.26
5.57
6.79
8.66
67
11.34
Payout ratio%
20.54
19.12
19.84
17.52
17.28
14.52
16.34
13.62
12.67
13.29
18.08
13.62
16.81
47
84.33
Shares (diluted)M
104.0
100.1
90.16
91.12
82.76
76.90
67.03
73.53
73.92
72.60
84.19
(2.59%)
(4.74%)
48
19.97
Buyback yield%
26.11
23.59
23.22
24.82
25.65
24.93
26.76
26.52
29.12
29.49
12.03
26.76
25.88
51
1.113
D/E ratiox
0.125
0.119
0.116
0.120
0.118
0.116
0.124
0.119
0.125
0.113
1.182
0.119
0.119
43
10.55
Enterprise value€M
29.02
27.98
31.97
31.80
30.43
35.66
41.73
43.19
45.84
51.97
17.23
11.30%
5.93%
26
5.700
LT debt€M
14.52
16.57
17.04
18.77
18.03
18.44
16.98
18.32
20.97
20.73
9.849
2.83%
3.31%
89
Revenue
€17.85M
0.31%
1.00×
Cost of revenue
€12.29M
0.23%
0.99×
Operating expenses
€2.960M
0.35%
1.00×
Goodwill & intangibles
14.29%
Spread over hurdle
(3.95%)