1.448
Revenue€M
1.612
1.680
1.715
1.754
1.775
1.845
1.872
1.971
2.084
2.134
1.581
3.75%
3.39%
47
22.97
Revenue growth%
8.90
6.39
3.43
5.42
3.59
6.10
8.38
9.51
11.97
13.73
28.64
9.51
7.38
32
14.41
Gross margin%
14.10
15.35
15.46
17.00
19.20
20.07
18.18
16.96
14.14
12.26
13.46
16.96
16.21
46
25.87
Operating margin%
10.89
13.80
11.45
10.17
12.44
13.78
12.84
10.79
12.27
13.05
28.62
12.84
12.36
45
11.23
Net margin%
8.22
5.39
4.65
5.92
6.74
5.20
3.22
4.96
4.11
2.71
24.61
4.11
5.08
73
16.54
P/E ratio (avg)x
14.23
13.61
14.05
15.26
14.57
13.26
11.76
12.37
11.58
11.14
7.003
11.76
13.44
8
17.65
EV/EBITx
35.60
36.11
40.85
48.07
50.63
55.61
64.00
71.81
80.96
81.47
19.57
71.81
53.12
86
7.53
FCF yield (avg)%
12.66
10.67
7.90
5.29
3.42
4.55
3.61
3.67
4.91
4.75
29.64
4.55
4.83
70
3.06
FCF margin%
13.96
13.82
16.00
16.85
16.96
18.95
21.49
18.72
18.07
15.64
16.25
18.72
16.91
87
1.095
FCF / Net incomex
1.142
1.094
1.014
1.152
1.131
1.052
0.989
1.060
1.068
1.151
1.449
1.060
1.081
39
7.37
ROIC%
31.14
33.84
32.11
32.44
33.80
35.01
34.87
33.18
33.55
34.37
18.19
34.37
33.67
67
17.57
Return on equity%
9.01
7.70
5.61
3.01
3.12
2.56
1.77
2.49
0.75
0.40
16.55
1.77
2.79
58
16.84
Return on assets%
3.58
1.51
1.02
2.06
0.40
0.40
0.40
1.78
2.85
4.55
19.56
1.78
1.65
65
0.25
EPS€
0.26
0.28
0.27
0.30
0.34
0.39
0.43
0.45
0.44
0.51
0.27
8.34%
6.80%
—
29.30
EPS growth%
30.19
29.51
30.52
30.09
27.75
28.67
30.56
32.26
29.96
32.81
9.57
30.56
30.14
81
0.12
Bookvalue per sh€
0.12
0.12
0.13
0.13
0.12
0.12
0.12
0.12
0.12
0.11
0.20
(1.45%)
(1.93%)
—
0.23
FCF per share€
0.18
0.20
0.21
0.23
0.26
0.26
0.29
0.27
0.26
0.27
0.21
0.90%
5.65%
—
0.06
Dividend per sh€
0.18
0.17
0.17
0.18
0.17
0.19
0.18
0.18
0.18
0.18
0.06
2.00%
(0.66%)
—
15.00
Div yield (avg)%
15.27
13.12
10.71
12.68
15.61
17.42
17.55
19.74
21.31
22.87
5.93
19.74
16.52
74
21.25
Payout ratio%
12.60
15.40
17.13
19.49
21.88
23.84
22.64
24.51
25.61
26.35
5.20
24.51
22.26
57
4.623
Shares (diluted)M
9.849
10.88
12.99
13.10
15.01
16.48
16.37
16.17
18.34
18.47
4.636
4.23%
8.53%
20
18.11
Buyback yield%
13.66
15.34
18.34
16.96
14.00
15.65
15.17
14.51
15.70
15.43
14.55
15.43
15.38
37
0.553
D/E ratiox
2.285
2.567
2.636
2.788
2.747
2.864
3.013
2.822
3.058
3.178
0.672
3.013
2.805
90
1.376
Enterprise value€M
1.677
1.655
1.703
1.678
1.662
1.903
1.905
2.105
2.331
2.659
1.111
9.85%
5.74%
26
1.789
LT debt€M
3.751
3.743
4.515
4.677
5.063
5.477
6.223
6.441
6.552
7.084
0.495
6.95%
7.75%
48
Revenue
€2.134M
3.39%
1.00×
Cost of revenue
€0.947M
3.34%
1.00×
Operating expenses
€0.490M
2.95%
0.96×
Goodwill & intangibles
14.76%