1.103
Revenue€M
18.39
19.20
19.59
20.22
20.98
21.18
21.49
21.85
22.44
23.30
1.209
2.12%
2.68%
92
24.89
Revenue growth%
30.34
30.18
28.71
29.97
30.76
32.77
34.70
36.24
38.57
39.31
4.77
36.24
31.77
73
22.76
Gross margin%
6.12
4.09
6.25
3.85
6.44
7.25
8.72
5.98
4.34
5.73
14.84
5.98
6.05
35
11.67
Operating margin%
19.04
19.33
21.72
22.33
23.53
22.65
19.97
17.97
20.65
17.87
26.53
19.97
20.31
24
19.69
Net margin%
26.92
24.56
22.96
20.51
21.22
20.63
21.41
19.86
19.52
17.62
21.22
19.86
20.93
58
7.906
P/E ratio (avg)x
10.76
11.83
11.14
10.51
10.48
10.88
10.41
10.55
11.34
11.30
6.765
10.88
10.82
82
12.75
EV/EBITx
30.52
35.12
35.34
34.39
34.21
32.54
35.21
39.45
39.86
38.12
23.94
38.12
35.17
45
2.14
FCF yield (avg)%
27.00
27.55
24.88
26.35
27.72
29.17
31.92
30.14
27.24
27.94
22.75
29.17
27.64
54
4.75
FCF margin%
5.46
8.13
7.97
8.71
5.86
5.48
5.09
2.46
0.40
3.14
9.92
3.14
5.47
18
0.687
FCF / Net incomex
0.684
0.672
0.622
0.662
0.648
0.669
0.642
0.656
0.698
0.753
1.678
0.669
0.666
28
11.04
ROIC%
8.05
10.78
12.17
9.19
7.58
8.75
10.00
10.68
8.65
10.82
23.42
10.00
9.59
85
12.11
Return on equity%
11.98
10.71
10.24
13.20
10.33
7.44
9.37
8.16
10.51
8.52
19.59
8.52
10.29
76
4.69
Return on assets%
9.63
10.20
8.51
9.24
10.10
10.89
8.90
9.69
6.81
4.93
23.20
8.90
9.43
30
0.29
EPS€
0.51
0.45
0.41
0.42
0.46
0.41
0.38
0.41
0.45
0.43
0.31
(1.22%)
(1.39%)
—
21.67
EPS growth%
31.71
33.31
35.99
33.74
35.28
34.63
35.73
35.85
37.34
34.67
22.88
35.73
34.98
66
0.21
Bookvalue per sh€
0.52
0.51
0.57
0.58
0.68
0.77
0.76
0.86
0.88
0.95
0.49
6.93%
5.94%
—
0.53
FCF per share€
0.17
0.18
0.19
0.21
0.22
0.24
0.28
0.28
0.30
0.36
0.41
10.77%
7.82%
—
0.42
Dividend per sh€
0.32
0.36
0.39
0.44
0.48
0.49
0.52
0.61
0.63
0.73
0.11
8.64%
9.85%
—
10.63
Div yield (avg)%
11.98
14.82
14.31
12.92
12.83
10.06
10.20
7.75
9.52
7.48
15.72
9.52
11.09
87
26.35
Payout ratio%
7.08
7.56
6.90
5.05
7.60
7.16
10.13
11.18
9.89
8.24
18.33
9.89
7.58
14
31.73
Shares (diluted)M
46.80
54.24
58.38
62.76
62.55
67.57
68.76
68.90
79.47
92.26
31.86
8.08%
8.10%
18
4.52
Buyback yield%
1.93
0.40
0.40
0.40
0.40
0.40
0.40
3.07
0.68
0.40
7.93
0.40
0.40
21
0.899
D/E ratiox
1.257
1.230
1.252
1.255
1.320
1.291
1.370
1.387
1.284
1.276
0.518
1.291
1.280
50
18.97
Enterprise value€M
18.33
22.01
24.53
24.47
25.85
28.41
29.08
34.56
38.71
41.95
14.71
10.16%
9.77%
28
18.00
LT debt€M
30.56
34.23
36.92
37.23
35.30
39.04
36.22
40.51
44.26
41.38
14.89
3.23%
4.31%
76
Revenue
€23.30M
2.68%
1.00×
Cost of revenue
€16.31M
2.68%
1.00×
Operating expenses
€5.099M
2.75%
1.01×
Cash and investments
15.72%
Goodwill & intangibles
15.61%
Spread over hurdle
(4.91%)