3.127
Revenue€M
3.636
3.815
4.035
4.334
4.494
4.681
4.877
5.144
5.350
5.589
3.424
4.46%
5.05%
84
20.78
Revenue growth%
0.40
0.40
0.40
0.55
0.40
2.03
3.06
2.89
2.66
3.02
18.66
2.89
1.29
54
9.59
Gross margin%
22.81
20.42
21.30
23.27
22.37
21.59
22.42
22.17
23.40
24.85
13.73
22.42
22.40
28
26.89
Operating margin%
10.79
10.54
10.65
8.22
9.78
7.23
8.44
5.83
4.51
3.60
9.78
5.83
8.33
61
12.96
Net margin%
22.19
24.51
22.16
21.63
22.45
23.13
23.33
25.35
22.76
21.10
24.67
23.13
22.61
29
10.29
P/E ratio (avg)x
35.17
36.68
37.16
34.96
35.89
40.45
38.25
36.18
38.60
43.24
24.57
38.60
36.92
56
12.10
EV/EBITx
27.30
24.73
22.51
22.44
21.71
21.60
23.65
23.99
24.73
23.14
24.85
23.65
23.40
29
4.59
FCF yield (avg)%
8.13
11.05
9.11
9.94
10.96
13.78
12.90
11.24
10.32
9.42
8.16
11.24
10.64
17
20.79
FCF margin%
0.40
0.40
2.06
0.40
2.79
3.43
5.11
4.93
4.67
6.95
9.66
4.93
3.11
40
0.650
FCF / Net incomex
1.717
1.717
1.819
2.156
2.299
2.251
2.662
2.574
2.534
2.584
0.180
2.574
2.275
82
18.74
ROIC%
14.90
17.90
16.07
14.75
12.18
11.77
11.53
9.15
8.22
7.24
6.17
9.15
11.97
89
25.29
Return on equity%
29.38
32.12
32.52
35.28
37.42
37.81
40.12
39.35
36.40
36.19
15.72
37.81
36.29
49
17.56
Return on assets%
9.80
10.83
13.06
11.88
12.17
9.61
7.77
5.81
4.31
3.57
21.54
5.81
9.71
31
0.11
EPS€
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.13
(0.63%)
(0.71%)
—
6.62
EPS growth%
10.15
8.30
6.21
6.87
5.22
3.86
1.54
0.40
0.40
0.40
27.15
0.40
4.54
72
0.16
Bookvalue per sh€
0.13
0.14
0.13
0.13
0.14
0.14
0.15
0.15
0.13
0.14
0.17
(0.09%)
(0.45%)
—
0.13
FCF per share€
0.11
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.09
0.10
0.19
(0.30%)
(1.32%)
—
0.06
Dividend per sh€
0.10
0.10
0.10
0.10
0.12
0.14
0.14
0.15
0.17
0.18
0.07
8.92%
6.68%
—
7.04
Div yield (avg)%
5.02
5.83
8.57
6.02
6.59
7.94
8.25
5.64
8.50
9.49
21.69
8.25
7.27
77
10.52
Payout ratio%
24.05
22.20
21.22
22.36
24.59
25.77
28.00
29.85
28.70
25.93
3.51
28.00
25.18
13
11.65
Shares (diluted)M
9.144
9.579
9.388
9.216
10.09
11.10
12.31
11.36
12.06
11.74
11.20
3.06%
2.27%
79
15.34
Buyback yield%
6.18
7.82
5.31
4.29
6.32
3.60
3.70
1.81
1.99
0.56
10.81
1.99
4.00
38
1.637
D/E ratiox
0.945
1.010
0.950
1.045
1.147
1.298
1.375
1.447
1.366
1.540
1.346
1.375
1.223
46
1.672
Enterprise value€M
2.991
3.023
2.872
3.163
3.335
3.279
3.271
3.224
3.320
3.454
3.588
0.70%
1.83%
84
4.544
LT debt€M
4.896
5.316
6.007
6.192
6.186
6.810
6.264
5.982
6.460
5.973
2.497
(0.70%)
1.40%
39
Revenue
€5.589M
5.05%
1.00×
Cost of revenue
€3.462M
4.99%
0.99×
Operating expenses
€0.811M
5.59%
1.05×