11.51
Revenue€M
15.98
16.02
15.98
16.08
16.41
16.19
15.86
15.60
15.74
15.96
12.72
(0.55%)
0.09%
29
16.36
Revenue growth%
14.63
15.89
15.70
16.58
17.47
14.51
16.31
16.12
19.02
18.92
6.27
16.31
16.22
28
11.72
Gross margin%
26.67
25.47
23.71
26.55
29.39
29.84
29.79
26.90
26.82
24.37
23.79
26.90
26.75
59
19.41
Operating margin%
28.47
31.14
33.43
31.33
29.40
31.55
29.35
26.48
24.54
24.73
14.71
26.48
29.38
27
17.77
Net margin%
20.86
17.94
17.50
14.53
15.05
14.19
13.05
11.44
9.90
10.59
18.94
11.44
14.36
52
23.73
P/E ratio (avg)x
13.89
14.42
16.43
16.38
15.54
17.49
18.59
20.68
18.90
21.06
15.69
18.90
16.96
78
26.17
EV/EBITx
40.96
43.09
46.20
48.36
55.46
57.84
59.87
63.92
73.90
80.33
7.883
63.92
56.65
61
22.39
FCF yield (avg)%
8.75
7.07
5.85
6.93
7.65
4.80
5.83
6.26
6.87
9.50
6.40
6.26
6.90
59
10.80
FCF margin%
24.38
25.02
26.84
23.97
25.55
27.83
25.17
25.62
26.77
28.68
11.20
26.77
25.58
38
0.323
FCF / Net incomex
1.315
1.292
1.448
1.323
1.370
1.531
1.473
1.517
1.478
1.465
0.245
1.478
1.456
34
10.84
ROIC%
18.22
18.07
19.72
22.06
23.81
26.58
29.28
31.30
29.39
28.66
16.76
29.28
25.20
28
28.97
Return on equity%
22.50
23.34
26.15
24.82
26.19
26.74
26.18
23.23
21.65
24.21
11.76
24.21
24.52
85
18.74
Return on assets%
13.88
12.36
11.18
11.50
12.44
14.66
17.47
18.09
20.34
20.68
22.20
18.09
14.27
28
0.24
EPS€
0.09
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.11
0.12
0.26
6.08%
3.23%
—
25.54
EPS growth%
16.09
18.22
20.41
22.30
22.89
23.83
25.20
24.10
24.76
24.39
17.36
24.39
23.36
69
0.06
Bookvalue per sh€
0.30
0.32
0.34
0.38
0.41
0.40
0.39
0.37
0.42
0.43
0.23
0.85%
3.34%
—
0.23
FCF per share€
0.11
0.10
0.10
0.11
0.11
0.12
0.12
0.11
0.10
0.10
0.07
(1.40%)
0.77%
—
0.14
Dividend per sh€
0.11
0.12
0.14
0.15
0.16
0.17
0.18
0.20
0.23
0.26
0.11
10.67%
9.76%
—
24.96
Div yield (avg)%
12.06
14.23
12.03
10.82
12.61
13.62
16.43
14.25
11.26
9.66
9.30
13.62
12.34
83
22.61
Payout ratio%
4.01
4.60
4.31
3.61
3.26
4.16
4.77
4.62
4.03
4.93
29.97
4.62
4.23
66
21.19
Shares (diluted)M
30.66
33.89
37.86
37.51
39.27
45.08
43.47
48.44
55.99
52.89
21.36
6.13%
6.83%
37
15.50
Buyback yield%
10.53
11.10
11.04
13.65
14.60
14.99
15.96
17.27
15.38
13.46
26.45
15.38
14.12
63
0.836
D/E ratiox
1.213
1.249
1.396
1.427
1.555
1.464
1.551
1.602
1.475
1.612
0.516
1.551
1.469
21
7.525
Enterprise value€M
2.371
2.364
2.168
2.385
2.524
2.465
2.619
2.456
2.551
2.468
8.317
(0.45%)
1.58%
74
10.93
LT debt€M
7.068
6.957
6.534
7.166
6.617
6.841
6.682
7.176
6.330
6.927
3.759
0.92%
(1.07%)
12
Revenue
€15.96M
0.09%
1.00×
Cost of revenue
€11.15M
0.07%
1.00×
Operating expenses
€2.918M
(0.67%)
0.93×
Property and equipment
17.25%
Spread over hurdle
(2.24%)